[TAANN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.65%
YoY- -1.97%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 966,090 899,428 859,440 1,172,939 1,173,470 1,143,864 1,222,264 -14.50%
PBT 98,980 49,840 9,092 197,497 219,322 230,652 230,220 -43.00%
Tax -19,301 -7,020 156 -56,339 -67,693 -63,770 -74,012 -59.14%
NP 79,678 42,820 9,248 141,158 151,629 166,882 156,208 -36.13%
-
NP to SH 70,032 40,628 16,928 119,252 127,748 145,442 145,696 -38.61%
-
Tax Rate 19.50% 14.09% -1.72% 28.53% 30.86% 27.65% 32.15% -
Total Cost 886,412 856,608 850,192 1,031,781 1,021,841 976,982 1,066,056 -11.56%
-
Net Worth 1,400,631 1,369,506 1,373,953 1,338,980 1,325,042 1,329,488 889,290 35.33%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 59,285 44,464 88,929 44,484 59,285 88,929 88,929 -23.66%
Div Payout % 84.66% 109.44% 525.34% 37.30% 46.41% 61.14% 61.04% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,400,631 1,369,506 1,373,953 1,338,980 1,325,042 1,329,488 889,290 35.33%
NOSH 444,645 444,645 444,645 444,645 444,645 444,645 444,645 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.25% 4.76% 1.08% 12.03% 12.92% 14.59% 12.78% -
ROE 5.00% 2.97% 1.23% 8.91% 9.64% 10.94% 16.38% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 217.27 202.28 193.29 263.67 263.91 257.25 274.89 -14.50%
EPS 15.75 9.14 3.80 26.82 28.73 32.70 32.76 -38.60%
DPS 13.33 10.00 20.00 10.00 13.33 20.00 20.00 -23.67%
NAPS 3.15 3.08 3.09 3.01 2.98 2.99 2.00 35.33%
Adjusted Per Share Value based on latest NOSH - 444,645
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 217.27 202.28 193.29 263.79 263.91 257.25 274.89 -14.50%
EPS 15.75 9.14 3.80 26.82 28.73 32.70 32.76 -38.60%
DPS 13.33 10.00 20.00 10.00 13.33 20.00 20.00 -23.67%
NAPS 3.15 3.08 3.09 3.0113 2.98 2.99 2.00 35.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.67 2.63 3.11 3.66 3.70 3.54 3.73 -
P/RPS 1.23 1.30 1.61 1.39 1.40 1.38 1.36 -6.47%
P/EPS 16.95 28.78 81.69 13.65 12.88 10.82 11.38 30.39%
EY 5.90 3.47 1.22 7.32 7.76 9.24 8.78 -23.26%
DY 4.99 3.80 6.43 2.73 3.60 5.65 5.36 -4.65%
P/NAPS 0.85 0.85 1.01 1.22 1.24 1.18 1.87 -40.85%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 05/09/18 24/05/18 28/02/18 28/11/17 22/08/17 23/05/17 -
Price 2.04 2.78 2.74 3.43 3.56 3.47 3.51 -
P/RPS 0.94 1.37 1.42 1.30 1.35 1.35 1.28 -18.58%
P/EPS 12.95 30.43 71.97 12.79 12.39 10.61 10.71 13.48%
EY 7.72 3.29 1.39 7.82 8.07 9.43 9.34 -11.91%
DY 6.54 3.60 7.30 2.92 3.75 5.76 5.70 9.58%
P/NAPS 0.65 0.90 0.89 1.14 1.19 1.16 1.76 -48.49%

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