[TAANN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.9%
YoY- -57.16%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,044,671 1,021,955 831,455 775,651 843,865 820,111 710,205 6.63%
PBT 218,090 163,108 146,000 68,365 168,517 125,729 96,564 14.52%
Tax -39,568 -41,478 -27,247 -24,874 -46,358 -33,420 -24,178 8.54%
NP 178,522 121,630 118,753 43,491 122,159 92,309 72,386 16.21%
-
NP to SH 173,708 122,070 117,600 50,052 116,837 93,556 73,668 15.35%
-
Tax Rate 18.14% 25.43% 18.66% 36.38% 27.51% 26.58% 25.04% -
Total Cost 866,149 900,325 712,702 732,160 721,706 727,802 637,819 5.22%
-
Net Worth 1,189,423 1,085,462 1,044,347 949,485 618,324 772,122 643,951 10.75%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 55,573 74,094 55,553 18,590 67,942 12,866 12,870 27.58%
Div Payout % 31.99% 60.70% 47.24% 37.14% 58.15% 13.75% 17.47% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,189,423 1,085,462 1,044,347 949,485 618,324 772,122 643,951 10.75%
NOSH 370,537 370,465 370,335 369,449 309,162 257,374 214,650 9.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 17.09% 11.90% 14.28% 5.61% 14.48% 11.26% 10.19% -
ROE 14.60% 11.25% 11.26% 5.27% 18.90% 12.12% 11.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 281.93 275.86 224.51 209.95 272.95 318.65 330.87 -2.63%
EPS 46.88 32.95 31.75 13.55 37.79 36.35 34.32 5.33%
DPS 15.00 20.00 15.00 5.00 21.98 5.00 6.00 16.48%
NAPS 3.21 2.93 2.82 2.57 2.00 3.00 3.00 1.13%
Adjusted Per Share Value based on latest NOSH - 369,449
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 237.24 232.08 188.82 176.14 191.64 186.24 161.28 6.63%
EPS 39.45 27.72 26.71 11.37 26.53 21.25 16.73 15.35%
DPS 12.62 16.83 12.62 4.22 15.43 2.92 2.92 27.59%
NAPS 2.7011 2.465 2.3716 2.1562 1.4042 1.7534 1.4624 10.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.05 3.90 4.18 3.49 5.19 4.64 4.09 -
P/RPS 1.79 1.41 1.86 1.66 1.90 1.46 1.24 6.30%
P/EPS 10.77 11.84 13.16 25.76 13.73 12.76 11.92 -1.67%
EY 9.28 8.45 7.60 3.88 7.28 7.83 8.39 1.69%
DY 2.97 5.13 3.59 1.43 4.23 1.08 1.47 12.42%
P/NAPS 1.57 1.33 1.48 1.36 2.60 1.55 1.36 2.41%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 26/05/14 23/05/13 - 27/05/11 27/05/10 -
Price 3.89 3.78 4.26 3.64 0.00 4.53 3.45 -
P/RPS 1.38 1.37 1.90 1.73 0.00 1.42 1.04 4.82%
P/EPS 8.30 11.47 13.42 26.87 0.00 12.46 10.05 -3.13%
EY 12.05 8.72 7.45 3.72 0.00 8.02 9.95 3.24%
DY 3.86 5.29 3.52 1.37 0.00 1.10 1.74 14.18%
P/NAPS 1.21 1.29 1.51 1.42 0.00 1.51 1.15 0.85%

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