Highlights

[TAANN] YoY Quarter Result on 2018-06-30 [#2]

Stock [TAANN]: TA ANN HOLDINGS BHD
Announcement Date 05-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     280.01%    YoY -     -51.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 234,854 266,366 269,081 256,889 245,767 199,927 187,989 3.78%
  YoY % -11.83% -1.01% 4.75% 4.53% 22.93% 6.35% -
  Horiz. % 124.93% 141.69% 143.14% 136.65% 130.73% 106.35% 100.00%
PBT 22,647 57,771 39,916 45,426 39,347 38,145 17,867 4.03%
  YoY % -60.80% 44.73% -12.13% 15.45% 3.15% 113.49% -
  Horiz. % 126.75% 323.34% 223.41% 254.25% 220.22% 213.49% 100.00%
Tax -3,549 -17,306 -6,785 -12,445 -10,976 -14,249 -6,560 -9.73%
  YoY % 79.49% -155.06% 45.48% -13.38% 22.97% -117.21% -
  Horiz. % 54.10% 263.81% 103.43% 189.71% 167.32% 217.21% 100.00%
NP 19,098 40,465 33,131 32,981 28,371 23,896 11,307 9.12%
  YoY % -52.80% 22.14% 0.45% 16.25% 18.73% 111.34% -
  Horiz. % 168.90% 357.88% 293.01% 291.69% 250.92% 211.34% 100.00%
NP to SH 16,082 33,234 29,012 33,449 29,770 24,204 13,317 3.19%
  YoY % -51.61% 14.55% -13.26% 12.36% 23.00% 81.75% -
  Horiz. % 120.76% 249.56% 217.86% 251.18% 223.55% 181.75% 100.00%
Tax Rate 15.67 % 29.96 % 17.00 % 27.40 % 27.90 % 37.35 % 36.72 % -13.23%
  YoY % -47.70% 76.24% -37.96% -1.79% -25.30% 1.72% -
  Horiz. % 42.67% 81.59% 46.30% 74.62% 75.98% 101.72% 100.00%
Total Cost 215,756 225,901 235,950 223,908 217,396 176,031 176,682 3.38%
  YoY % -4.49% -4.26% 5.38% 3.00% 23.50% -0.37% -
  Horiz. % 122.12% 127.86% 133.55% 126.73% 123.04% 99.63% 100.00%
Net Worth 1,369,506 1,329,488 1,200,541 1,118,670 1,034,349 989,658 931,077 6.64%
  YoY % 3.01% 10.74% 7.32% 8.15% 4.52% 6.29% -
  Horiz. % 147.09% 142.79% 128.94% 120.15% 111.09% 106.29% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 22,232 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 66.90 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,369,506 1,329,488 1,200,541 1,118,670 1,034,349 989,658 931,077 6.64%
  YoY % 3.01% 10.74% 7.32% 8.15% 4.52% 6.29% -
  Horiz. % 147.09% 142.79% 128.94% 120.15% 111.09% 106.29% 100.00%
NOSH 444,645 444,645 444,645 370,420 370,734 370,658 370,947 3.06%
  YoY % 0.00% 0.00% 20.04% -0.08% 0.02% -0.08% -
  Horiz. % 119.87% 119.87% 119.87% 99.86% 99.94% 99.92% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.13 % 15.19 % 12.31 % 12.84 % 11.54 % 11.95 % 6.01 % 5.16%
  YoY % -46.48% 23.40% -4.13% 11.27% -3.43% 98.84% -
  Horiz. % 135.27% 252.75% 204.83% 213.64% 192.01% 198.84% 100.00%
ROE 1.17 % 2.50 % 2.42 % 2.99 % 2.88 % 2.45 % 1.43 % -3.29%
  YoY % -53.20% 3.31% -19.06% 3.82% 17.55% 71.33% -
  Horiz. % 81.82% 174.83% 169.23% 209.09% 201.40% 171.33% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.82 59.91 60.52 69.35 66.29 53.94 50.68 0.69%
  YoY % -11.83% -1.01% -12.73% 4.62% 22.90% 6.43% -
  Horiz. % 104.22% 118.21% 119.42% 136.84% 130.80% 106.43% 100.00%
EPS 3.62 7.47 6.52 9.03 8.03 6.53 3.59 0.14%
  YoY % -51.54% 14.57% -27.80% 12.45% 22.97% 81.89% -
  Horiz. % 100.84% 208.08% 181.62% 251.53% 223.68% 181.89% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.0800 2.9900 2.7000 3.0200 2.7900 2.6700 2.5100 3.47%
  YoY % 3.01% 10.74% -10.60% 8.24% 4.49% 6.37% -
  Horiz. % 122.71% 119.12% 107.57% 120.32% 111.16% 106.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 444,645
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.82 59.91 60.52 57.77 55.27 44.96 42.28 3.78%
  YoY % -11.83% -1.01% 4.76% 4.52% 22.93% 6.34% -
  Horiz. % 124.93% 141.70% 143.14% 136.64% 130.72% 106.34% 100.00%
EPS 3.62 7.47 6.52 7.52 6.70 5.44 2.99 3.24%
  YoY % -51.54% 14.57% -13.30% 12.24% 23.16% 81.94% -
  Horiz. % 121.07% 249.83% 218.06% 251.51% 224.08% 181.94% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.0800 2.9900 2.7000 2.5159 2.3262 2.2257 2.0940 6.64%
  YoY % 3.01% 10.74% 7.32% 8.15% 4.52% 6.29% -
  Horiz. % 147.09% 142.79% 128.94% 120.15% 111.09% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.6300 3.5400 3.3000 3.8100 4.3500 3.8200 4.5000 -
P/RPS 4.98 5.91 5.45 5.49 6.56 7.08 8.88 -9.19%
  YoY % -15.74% 8.44% -0.73% -16.31% -7.34% -20.27% -
  Horiz. % 56.08% 66.55% 61.37% 61.82% 73.87% 79.73% 100.00%
P/EPS 72.72 47.36 50.58 42.19 54.17 58.50 125.35 -8.67%
  YoY % 53.55% -6.37% 19.89% -22.12% -7.40% -53.33% -
  Horiz. % 58.01% 37.78% 40.35% 33.66% 43.21% 46.67% 100.00%
EY 1.38 2.11 1.98 2.37 1.85 1.71 0.80 9.51%
  YoY % -34.60% 6.57% -16.46% 28.11% 8.19% 113.75% -
  Horiz. % 172.50% 263.75% 247.50% 296.25% 231.25% 213.75% 100.00%
DY 0.00 1.41 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.85 1.18 1.22 1.26 1.56 1.43 1.79 -11.67%
  YoY % -27.97% -3.28% -3.17% -19.23% 9.09% -20.11% -
  Horiz. % 47.49% 65.92% 68.16% 70.39% 87.15% 79.89% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 05/09/18 22/08/17 29/08/16 28/08/15 29/08/14 27/08/13 17/08/12 -
Price 2.7800 3.4700 3.6400 3.2500 3.8800 3.8000 4.5000 -
P/RPS 5.26 5.79 6.01 4.69 5.85 7.05 8.88 -8.35%
  YoY % -9.15% -3.66% 28.14% -19.83% -17.02% -20.61% -
  Horiz. % 59.23% 65.20% 67.68% 52.82% 65.88% 79.39% 100.00%
P/EPS 76.86 46.43 55.79 35.99 48.32 58.19 125.35 -7.83%
  YoY % 65.54% -16.78% 55.02% -25.52% -16.96% -53.58% -
  Horiz. % 61.32% 37.04% 44.51% 28.71% 38.55% 46.42% 100.00%
EY 1.30 2.15 1.79 2.78 2.07 1.72 0.80 8.42%
  YoY % -39.53% 20.11% -35.61% 34.30% 20.35% 115.00% -
  Horiz. % 162.50% 268.75% 223.75% 347.50% 258.75% 215.00% 100.00%
DY 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.90 1.16 1.35 1.08 1.39 1.42 1.79 -10.82%
  YoY % -22.41% -14.07% 25.00% -22.30% -2.11% -20.67% -
  Horiz. % 50.28% 64.80% 75.42% 60.34% 77.65% 79.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

243  252  540  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 REACH-WA 0.10+0.01 
 D&O 0.755+0.015 
 HIBISCS 1.03+0.02 
 VC 0.085+0.005 
 QES 0.320.00 
 HSI-H4O 0.47-0.005 
 MYEG 1.77+0.02 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
5. Stocks on Radar - MyEG Services AmInvest Research Reports
Partners & Brokers