[TAANN] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 13.92%
YoY- 85.45%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 528,608 522,275 408,760 309,035 257,282 237,778 169,768 20.83%
PBT 88,769 121,058 82,690 77,192 42,203 77,284 51,807 9.38%
Tax -12,897 -30,341 -8,631 -4,602 -1,604 -8,953 -2,361 32.69%
NP 75,872 90,717 74,059 72,590 40,599 68,331 49,446 7.39%
-
NP to SH 75,741 90,717 72,979 70,516 38,024 68,331 49,446 7.36%
-
Tax Rate 14.53% 25.06% 10.44% 5.96% 3.80% 11.58% 4.56% -
Total Cost 452,736 431,558 334,701 236,445 216,683 169,447 120,322 24.70%
-
Net Worth 550,291 442,633 439,743 370,625 266,118 245,265 197,192 18.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 61,075 42,804 50,163 25,119 5,000 24,983 2,254 73.26%
Div Payout % 80.64% 47.18% 68.74% 35.62% 13.15% 36.56% 4.56% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 550,291 442,633 439,743 370,625 266,118 245,265 197,192 18.64%
NOSH 175,812 173,581 165,317 162,554 100,044 100,108 99,859 9.88%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 14.35% 17.37% 18.12% 23.49% 15.78% 28.74% 29.13% -
ROE 13.76% 20.49% 16.60% 19.03% 14.29% 27.86% 25.07% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 300.67 300.88 247.26 190.11 257.17 237.52 170.01 9.96%
EPS 43.08 52.26 44.14 43.38 38.01 68.26 49.52 -2.29%
DPS 35.00 24.66 30.34 15.45 5.00 25.00 2.26 57.84%
NAPS 3.13 2.55 2.66 2.28 2.66 2.45 1.9747 7.97%
Adjusted Per Share Value based on latest NOSH - 162,554
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 118.88 117.46 91.93 69.50 57.86 53.48 38.18 20.82%
EPS 17.03 20.40 16.41 15.86 8.55 15.37 11.12 7.35%
DPS 13.74 9.63 11.28 5.65 1.12 5.62 0.51 73.09%
NAPS 1.2376 0.9955 0.989 0.8335 0.5985 0.5516 0.4435 18.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.24 4.44 4.62 2.51 3.61 3.03 4.58 -
P/RPS 1.41 1.48 1.87 1.32 1.40 1.28 2.69 -10.20%
P/EPS 9.84 8.50 10.47 5.79 9.50 4.44 9.25 1.03%
EY 10.16 11.77 9.56 17.28 10.53 22.53 10.81 -1.02%
DY 8.25 5.55 6.57 6.16 1.39 8.25 0.49 60.06%
P/NAPS 1.35 1.74 1.74 1.10 1.36 1.24 2.32 -8.62%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 20/04/05 27/05/04 26/05/03 24/05/02 25/05/01 - -
Price 4.51 4.48 4.76 2.53 3.89 2.92 0.00 -
P/RPS 1.50 1.49 1.93 1.33 1.51 1.23 0.00 -
P/EPS 10.47 8.57 10.78 5.83 10.23 4.28 0.00 -
EY 9.55 11.67 9.27 17.15 9.77 23.38 0.00 -
DY 7.76 5.50 6.37 6.11 1.29 8.56 0.00 -
P/NAPS 1.44 1.76 1.79 1.11 1.46 1.19 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