[TAANN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -25.17%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,021,955 831,455 775,651 843,865 820,111 710,205 712,881 6.18%
PBT 163,108 146,000 68,365 168,517 125,729 96,564 42,469 25.12%
Tax -41,478 -27,247 -24,874 -46,358 -33,420 -24,178 -9,532 27.75%
NP 121,630 118,753 43,491 122,159 92,309 72,386 32,937 24.31%
-
NP to SH 122,070 117,600 50,052 116,837 93,556 73,668 35,199 23.01%
-
Tax Rate 25.43% 18.66% 36.38% 27.51% 26.58% 25.04% 22.44% -
Total Cost 900,325 712,702 732,160 721,706 727,802 637,819 679,944 4.78%
-
Net Worth 1,085,462 1,044,347 949,485 618,324 772,122 643,951 675,775 8.21%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 74,094 55,553 18,590 67,942 12,866 12,870 21,464 22.92%
Div Payout % 60.70% 47.24% 37.14% 58.15% 13.75% 17.47% 60.98% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,085,462 1,044,347 949,485 618,324 772,122 643,951 675,775 8.21%
NOSH 370,465 370,335 369,449 309,162 257,374 214,650 214,532 9.52%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.90% 14.28% 5.61% 14.48% 11.26% 10.19% 4.62% -
ROE 11.25% 11.26% 5.27% 18.90% 12.12% 11.44% 5.21% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 275.86 224.51 209.95 272.95 318.65 330.87 332.30 -3.05%
EPS 32.95 31.75 13.55 37.79 36.35 34.32 16.41 12.31%
DPS 20.00 15.00 5.00 21.98 5.00 6.00 10.00 12.24%
NAPS 2.93 2.82 2.57 2.00 3.00 3.00 3.15 -1.19%
Adjusted Per Share Value based on latest NOSH - 309,162
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 229.84 186.99 174.44 189.78 184.44 159.72 160.33 6.18%
EPS 27.45 26.45 11.26 26.28 21.04 16.57 7.92 23.00%
DPS 16.66 12.49 4.18 15.28 2.89 2.89 4.83 22.90%
NAPS 2.4412 2.3487 2.1354 1.3906 1.7365 1.4482 1.5198 8.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.90 4.18 3.49 5.19 4.64 4.09 2.05 -
P/RPS 1.41 1.86 1.66 1.90 1.46 1.24 0.62 14.66%
P/EPS 11.84 13.16 25.76 13.73 12.76 11.92 12.49 -0.88%
EY 8.45 7.60 3.88 7.28 7.83 8.39 8.00 0.91%
DY 5.13 3.59 1.43 4.23 1.08 1.47 4.88 0.83%
P/NAPS 1.33 1.48 1.36 2.60 1.55 1.36 0.65 12.66%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 26/05/14 23/05/13 - 27/05/11 27/05/10 22/05/09 -
Price 3.78 4.26 3.64 0.00 4.53 3.45 2.49 -
P/RPS 1.37 1.90 1.73 0.00 1.42 1.04 0.75 10.55%
P/EPS 11.47 13.42 26.87 0.00 12.46 10.05 15.18 -4.56%
EY 8.72 7.45 3.72 0.00 8.02 9.95 6.59 4.77%
DY 5.29 3.52 1.37 0.00 1.10 1.74 4.02 4.67%
P/NAPS 1.29 1.51 1.42 0.00 1.51 1.15 0.79 8.51%

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