[TAANN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 45.85%
YoY- 61.78%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
Revenue 1,147,072 1,048,285 1,011,626 769,920 789,936 925,639 957,805 3.66%
PBT 176,430 234,160 168,396 113,090 77,776 218,221 223,530 -4.61%
Tax -45,326 -42,665 -42,958 -20,341 -26,445 -57,369 -60,043 -5.46%
NP 131,104 191,495 125,438 92,749 51,331 160,852 163,487 -4.31%
-
NP to SH 121,649 188,244 123,653 92,963 57,464 154,650 156,132 -4.86%
-
Tax Rate 25.69% 18.22% 25.51% 17.99% 34.00% 26.29% 26.86% -
Total Cost 1,015,968 856,790 886,188 677,171 738,605 764,787 794,318 5.03%
-
Net Worth 1,271,684 1,111,476 741,268 1,007,850 743,614 0 935,796 6.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
Div 40,759 74,092 74,081 18,520 18,590 67,936 98,821 -16.21%
Div Payout % 33.51% 39.36% 59.91% 19.92% 32.35% 43.93% 63.29% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
Net Worth 1,271,684 1,111,476 741,268 1,007,850 743,614 0 935,796 6.31%
NOSH 444,645 370,492 370,634 370,533 371,807 370,579 308,843 7.55%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
NP Margin 11.43% 18.27% 12.40% 12.05% 6.50% 17.38% 17.07% -
ROE 9.57% 16.94% 16.68% 9.22% 7.73% 0.00% 16.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
RPS 257.97 282.94 272.94 207.79 212.46 249.78 310.13 -3.61%
EPS 27.36 50.81 33.36 25.09 15.46 41.73 50.55 -11.54%
DPS 9.17 20.00 20.00 5.00 5.00 18.33 32.00 -22.09%
NAPS 2.86 3.00 2.00 2.72 2.00 0.00 3.03 -1.14%
Adjusted Per Share Value based on latest NOSH - 370,533
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
RPS 257.97 235.76 227.51 173.15 177.66 208.17 215.41 3.66%
EPS 27.36 42.34 27.81 20.91 12.92 34.78 35.11 -4.86%
DPS 9.17 16.66 16.66 4.17 4.18 15.28 22.22 -16.20%
NAPS 2.86 2.4997 1.6671 2.2666 1.6724 0.00 2.1046 6.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/11 -
Price 3.95 5.02 3.88 4.17 3.50 4.50 4.50 -
P/RPS 1.53 1.77 1.42 2.01 1.65 1.80 1.45 1.07%
P/EPS 14.44 9.88 11.63 16.62 22.65 10.78 8.90 10.15%
EY 6.93 10.12 8.60 6.02 4.42 9.27 11.23 -9.19%
DY 2.32 3.98 5.15 1.20 1.43 4.07 7.11 -20.04%
P/NAPS 1.38 1.67 1.94 1.53 1.75 0.00 1.49 -1.52%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/11 CAGR
Date 28/02/17 22/02/16 25/02/15 24/02/14 26/02/13 - - -
Price 3.88 5.64 3.90 4.10 3.35 0.00 0.00 -
P/RPS 1.50 1.99 1.43 1.97 1.58 0.00 0.00 -
P/EPS 14.18 11.10 11.69 16.34 21.68 0.00 0.00 -
EY 7.05 9.01 8.55 6.12 4.61 0.00 0.00 -
DY 2.36 3.55 5.13 1.22 1.49 0.00 0.00 -
P/NAPS 1.36 1.88 1.95 1.51 1.68 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment