[TAANN] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 9.5%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 653,191 528,608 522,275 408,760 309,035 257,282 237,778 18.33%
PBT 177,293 88,769 121,058 82,690 77,192 42,203 77,284 14.83%
Tax -37,185 -12,897 -30,341 -8,631 -4,602 -1,604 -8,953 26.77%
NP 140,108 75,872 90,717 74,059 72,590 40,599 68,331 12.70%
-
NP to SH 140,300 75,741 90,717 72,979 70,516 38,024 68,331 12.73%
-
Tax Rate 20.97% 14.53% 25.06% 10.44% 5.96% 3.80% 11.58% -
Total Cost 513,083 452,736 431,558 334,701 236,445 216,683 169,447 20.26%
-
Net Worth 652,347 550,291 442,633 439,743 370,625 266,118 245,265 17.69%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 103,230 61,075 42,804 50,163 25,119 5,000 24,983 26.66%
Div Payout % 73.58% 80.64% 47.18% 68.74% 35.62% 13.15% 36.56% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 652,347 550,291 442,633 439,743 370,625 266,118 245,265 17.69%
NOSH 214,587 175,812 173,581 165,317 162,554 100,044 100,108 13.54%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.45% 14.35% 17.37% 18.12% 23.49% 15.78% 28.74% -
ROE 21.51% 13.76% 20.49% 16.60% 19.03% 14.29% 27.86% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 304.39 300.67 300.88 247.26 190.11 257.17 237.52 4.21%
EPS 65.38 43.08 52.26 44.14 43.38 38.01 68.26 -0.71%
DPS 48.11 35.00 24.66 30.34 15.45 5.00 25.00 11.52%
NAPS 3.04 3.13 2.55 2.66 2.28 2.66 2.45 3.65%
Adjusted Per Share Value based on latest NOSH - 165,317
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 146.90 118.88 117.46 91.93 69.50 57.86 53.48 18.33%
EPS 31.55 17.03 20.40 16.41 15.86 8.55 15.37 12.72%
DPS 23.22 13.74 9.63 11.28 5.65 1.12 5.62 26.66%
NAPS 1.4671 1.2376 0.9955 0.989 0.8335 0.5985 0.5516 17.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 7.29 4.24 4.44 4.62 2.51 3.61 3.03 -
P/RPS 2.39 1.41 1.48 1.87 1.32 1.40 1.28 10.96%
P/EPS 11.15 9.84 8.50 10.47 5.79 9.50 4.44 16.57%
EY 8.97 10.16 11.77 9.56 17.28 10.53 22.53 -14.22%
DY 6.60 8.25 5.55 6.57 6.16 1.39 8.25 -3.64%
P/NAPS 2.40 1.35 1.74 1.74 1.10 1.36 1.24 11.62%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 20/04/05 27/05/04 26/05/03 24/05/02 25/05/01 -
Price 7.36 4.51 4.48 4.76 2.53 3.89 2.92 -
P/RPS 2.42 1.50 1.49 1.93 1.33 1.51 1.23 11.93%
P/EPS 11.26 10.47 8.57 10.78 5.83 10.23 4.28 17.48%
EY 8.88 9.55 11.67 9.27 17.15 9.77 23.38 -14.89%
DY 6.54 7.76 5.50 6.37 6.11 1.29 8.56 -4.38%
P/NAPS 2.42 1.44 1.76 1.79 1.11 1.46 1.19 12.55%

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