[TAANN] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -7.38%
YoY- 33.01%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
Revenue 1,172,939 1,147,072 1,048,285 1,011,626 769,920 789,936 925,639 4.01%
PBT 197,497 176,430 234,160 168,396 113,090 77,776 218,221 -1.64%
Tax -56,339 -45,326 -42,665 -42,958 -20,341 -26,445 -57,369 -0.30%
NP 141,158 131,104 191,495 125,438 92,749 51,331 160,852 -2.15%
-
NP to SH 119,252 121,649 188,244 123,653 92,963 57,464 154,650 -4.23%
-
Tax Rate 28.53% 25.69% 18.22% 25.51% 17.99% 34.00% 26.29% -
Total Cost 1,031,781 1,015,968 856,790 886,188 677,171 738,605 764,787 5.11%
-
Net Worth 1,338,980 1,271,684 1,111,476 741,268 1,007,850 743,614 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
Div 44,464 40,759 74,092 74,081 18,520 18,590 67,936 -6.81%
Div Payout % 37.29% 33.51% 39.36% 59.91% 19.92% 32.35% 43.93% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
Net Worth 1,338,980 1,271,684 1,111,476 741,268 1,007,850 743,614 0 -
NOSH 444,645 444,645 370,492 370,634 370,533 371,807 370,579 3.07%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
NP Margin 12.03% 11.43% 18.27% 12.40% 12.05% 6.50% 17.38% -
ROE 8.91% 9.57% 16.94% 16.68% 9.22% 7.73% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
RPS 263.67 257.97 282.94 272.94 207.79 212.46 249.78 0.90%
EPS 26.81 27.36 50.81 33.36 25.09 15.46 41.73 -7.09%
DPS 10.00 9.17 20.00 20.00 5.00 5.00 18.33 -9.59%
NAPS 3.01 2.86 3.00 2.00 2.72 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 370,634
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
RPS 266.37 260.49 238.06 229.73 174.84 179.39 210.21 4.01%
EPS 27.08 27.63 42.75 28.08 21.11 13.05 35.12 -4.23%
DPS 10.10 9.26 16.83 16.82 4.21 4.22 15.43 -6.81%
NAPS 3.0407 2.8879 2.5241 1.6834 2.2888 1.6887 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.66 3.95 5.02 3.88 4.17 3.50 4.50 -
P/RPS 1.39 1.53 1.77 1.42 2.01 1.65 1.80 -4.21%
P/EPS 13.65 14.44 9.88 11.63 16.62 22.65 10.78 4.00%
EY 7.32 6.93 10.12 8.60 6.02 4.42 9.27 -3.85%
DY 2.73 2.32 3.98 5.15 1.20 1.43 4.07 -6.43%
P/NAPS 1.22 1.38 1.67 1.94 1.53 1.75 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 CAGR
Date 28/02/18 28/02/17 22/02/16 25/02/15 24/02/14 26/02/13 - -
Price 3.43 3.88 5.64 3.90 4.10 3.35 0.00 -
P/RPS 1.30 1.50 1.99 1.43 1.97 1.58 0.00 -
P/EPS 12.79 14.18 11.10 11.69 16.34 21.68 0.00 -
EY 7.82 7.05 9.01 8.55 6.12 4.61 0.00 -
DY 2.92 2.36 3.55 5.13 1.22 1.49 0.00 -
P/NAPS 1.14 1.36 1.88 1.95 1.51 1.68 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