[TAANN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.85%
YoY- -57.74%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 843,865 820,111 710,205 712,881 687,287 653,191 528,608 8.09%
PBT 168,517 125,729 96,564 42,469 103,507 177,293 88,769 11.26%
Tax -46,358 -33,420 -24,178 -9,532 -21,347 -37,185 -12,897 23.74%
NP 122,159 92,309 72,386 32,937 82,160 140,108 75,872 8.25%
-
NP to SH 116,837 93,556 73,668 35,199 83,301 140,300 75,741 7.48%
-
Tax Rate 27.51% 26.58% 25.04% 22.44% 20.62% 20.97% 14.53% -
Total Cost 721,706 727,802 637,819 679,944 605,127 513,083 452,736 8.07%
-
Net Worth 618,324 772,122 643,951 675,775 684,373 652,347 550,291 1.95%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 67,942 12,866 12,870 21,464 42,917 103,230 61,075 1.79%
Div Payout % 58.15% 13.75% 17.47% 60.98% 51.52% 73.58% 80.64% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 618,324 772,122 643,951 675,775 684,373 652,347 550,291 1.95%
NOSH 309,162 257,374 214,650 214,532 214,537 214,587 175,812 9.85%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.48% 11.26% 10.19% 4.62% 11.95% 21.45% 14.35% -
ROE 18.90% 12.12% 11.44% 5.21% 12.17% 21.51% 13.76% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 272.95 318.65 330.87 332.30 320.36 304.39 300.67 -1.59%
EPS 37.79 36.35 34.32 16.41 38.83 65.38 43.08 -2.15%
DPS 21.98 5.00 6.00 10.00 20.00 48.11 35.00 -7.45%
NAPS 2.00 3.00 3.00 3.15 3.19 3.04 3.13 -7.18%
Adjusted Per Share Value based on latest NOSH - 214,532
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 191.64 186.24 161.28 161.89 156.08 148.33 120.04 8.10%
EPS 26.53 21.25 16.73 7.99 18.92 31.86 17.20 7.48%
DPS 15.43 2.92 2.92 4.87 9.75 23.44 13.87 1.79%
NAPS 1.4042 1.7534 1.4624 1.5346 1.5542 1.4814 1.2497 1.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.19 4.64 4.09 2.05 4.72 7.29 4.24 -
P/RPS 1.90 1.46 1.24 0.62 1.47 2.39 1.41 5.09%
P/EPS 13.73 12.76 11.92 12.49 12.16 11.15 9.84 5.70%
EY 7.28 7.83 8.39 8.00 8.23 8.97 10.16 -5.39%
DY 4.23 1.08 1.47 4.88 4.24 6.60 8.25 -10.52%
P/NAPS 2.60 1.55 1.36 0.65 1.48 2.40 1.35 11.53%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date - 27/05/11 27/05/10 22/05/09 26/05/08 25/05/07 26/05/06 -
Price 0.00 4.53 3.45 2.49 5.28 7.36 4.51 -
P/RPS 0.00 1.42 1.04 0.75 1.65 2.42 1.50 -
P/EPS 0.00 12.46 10.05 15.18 13.60 11.26 10.47 -
EY 0.00 8.02 9.95 6.59 7.35 8.88 9.55 -
DY 0.00 1.10 1.74 4.02 3.79 6.54 7.76 -
P/NAPS 0.00 1.51 1.15 0.79 1.66 2.42 1.44 -

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