[TAANN] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 37.29%
YoY- 26.85%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 330,698 312,796 295,645 287,513 261,358 259,240 256,552 18.49%
PBT 69,734 72,784 67,674 64,450 50,716 39,872 54,667 17.67%
Tax -8,632 -5,472 -2,948 -1,905 -5,160 -4,016 -6,414 21.96%
NP 61,102 67,312 64,726 62,545 45,556 35,856 48,253 17.09%
-
NP to SH 58,940 65,152 61,901 62,545 45,556 35,856 48,253 14.30%
-
Tax Rate 12.38% 7.52% 4.36% 2.96% 10.17% 10.07% 11.73% -
Total Cost 269,596 245,484 230,919 224,968 215,802 223,384 208,299 18.81%
-
Net Worth 382,558 370,625 289,233 298,043 279,712 266,118 258,016 30.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 32,420 - 23,630 13,470 - - 15,000 67.40%
Div Payout % 55.01% - 38.17% 21.54% - - 31.09% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 382,558 370,625 289,233 298,043 279,712 266,118 258,016 30.12%
NOSH 162,101 162,554 94,520 101,031 100,255 100,044 100,006 38.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.48% 21.52% 21.89% 21.75% 17.43% 13.83% 18.81% -
ROE 15.41% 17.58% 21.40% 20.99% 16.29% 13.47% 18.70% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 204.01 192.42 312.78 284.58 260.69 259.12 256.54 -14.20%
EPS 36.36 40.08 42.74 61.91 45.44 35.84 48.25 -17.23%
DPS 20.00 0.00 25.00 13.33 0.00 0.00 15.00 21.20%
NAPS 2.36 2.28 3.06 2.95 2.79 2.66 2.58 -5.78%
Adjusted Per Share Value based on latest NOSH - 101,051
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 75.10 71.03 67.14 65.29 59.35 58.87 58.26 18.49%
EPS 13.38 14.80 14.06 14.20 10.35 8.14 10.96 14.26%
DPS 7.36 0.00 5.37 3.06 0.00 0.00 3.41 67.24%
NAPS 0.8688 0.8417 0.6568 0.6768 0.6352 0.6043 0.5859 30.13%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.71 2.51 4.17 3.89 3.89 3.61 3.19 -
P/RPS 1.33 1.30 1.33 1.37 1.49 1.39 1.24 4.79%
P/EPS 7.45 6.26 6.37 6.28 8.56 10.07 6.61 8.32%
EY 13.42 15.97 15.70 15.91 11.68 9.93 15.13 -7.70%
DY 7.38 0.00 6.00 3.43 0.00 0.00 4.70 35.20%
P/NAPS 1.15 1.10 1.36 1.32 1.39 1.36 1.24 -4.91%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 01/10/03 26/05/03 28/02/03 26/11/02 22/08/02 24/05/02 25/02/02 -
Price 2.90 2.53 2.58 4.06 4.03 3.89 3.32 -
P/RPS 1.42 1.31 0.82 1.43 1.55 1.50 1.29 6.62%
P/EPS 7.98 6.31 3.94 6.56 8.87 10.85 6.88 10.42%
EY 12.54 15.84 25.38 15.25 11.28 9.21 14.53 -9.37%
DY 6.90 0.00 9.69 3.28 0.00 0.00 4.52 32.68%
P/NAPS 1.23 1.11 0.84 1.38 1.44 1.46 1.29 -3.13%

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