[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

TAANN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	966,090	899,428	859,440	1,172,939	1,173,470	1,143,864	1,222,264	-14.50%
YoY %	7.41%	4.65%	-26.73%	-0.05%	2.59%	-6.41%	-	-
Horiz. %	79.04%	73.59%	70.32%	95.96%	96.01%	93.59%	100.00%	-
PBT	98,980	49,840	9,092	197,497	219,322	230,652	230,220	-43.00%
YoY %	98.60%	448.17%	-95.40%	-9.95%	-4.91%	0.19%	-	-
Horiz. %	42.99%	21.65%	3.95%	85.79%	95.27%	100.19%	100.00%	-
Tax	-19,301	-7,020	156	-56,339	-67,693	-63,770	-74,012	-59.14%
YoY %	-174.94%	-4,600.00%	100.28%	16.77%	-6.15%	13.84%	-	-
Horiz. %	26.08%	9.48%	-0.21%	76.12%	91.46%	86.16%	100.00%	-
NP	79,678	42,820	9,248	141,158	151,629	166,882	156,208	-36.13%
YoY %	86.08%	363.02%	-93.45%	-6.91%	-9.14%	6.83%	-	-
Horiz. %	51.01%	27.41%	5.92%	90.37%	97.07%	106.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,032	40,628	16,928	119,252	127,748	145,442	145,696	-38.61%
YoY %	72.37%	140.00%	-85.80%	-6.65%	-12.17%	-0.17%	-	-
Horiz. %	48.07%	27.89%	11.62%	81.85%	87.68%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.50%	14.09%	-1.72%	28.53%	30.86%	27.65%	32.15%	-
YoY %	38.40%	919.19%	-106.03%	-7.55%	11.61%	-14.00%	-	-
Horiz. %	60.65%	43.83%	-5.35%	88.74%	95.99%	86.00%	100.00%	-
Total Cost	886,412	856,608	850,192	1,031,781	1,021,841	976,982	1,066,056	-11.56%
YoY %	3.48%	0.75%	-17.60%	0.97%	4.59%	-8.36%	-	-
Horiz. %	83.15%	80.35%	79.75%	96.78%	95.85%	91.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,400,631	1,369,506	1,373,953	1,338,980	1,325,042	1,329,488	889,290	35.33%
YoY %	2.27%	-0.32%	2.61%	1.05%	-0.33%	49.50%	-	-
Horiz. %	157.50%	154.00%	154.50%	150.57%	149.00%	149.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	59,285	44,464	88,929	44,484	59,285	88,929	88,929	-23.66%
YoY %	33.33%	-50.00%	99.91%	-24.97%	-33.33%	0.00%	-	-
Horiz. %	66.67%	50.00%	100.00%	50.02%	66.67%	100.00%	100.00%	-
Div Payout %	84.66%	109.44%	525.34%	37.30%	46.41%	61.14%	61.04%	-
YoY %	-22.64%	-79.17%	1,308.42%	-19.63%	-24.09%	0.16%	-	-
Horiz. %	138.70%	179.29%	860.65%	61.11%	76.03%	100.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,400,631	1,369,506	1,373,953	1,338,980	1,325,042	1,329,488	889,290	35.33%
YoY %	2.27%	-0.32%	2.61%	1.05%	-0.33%	49.50%	-	-
Horiz. %	157.50%	154.00%	154.50%	150.57%	149.00%	149.50%	100.00%	-
NOSH	444,645	444,645	444,645	444,645	444,645	444,645	444,645	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	8.25%	4.76%	1.08%	12.03%	12.92%	14.59%	12.78%	-
YoY %	73.32%	340.74%	-91.02%	-6.89%	-11.45%	14.16%	-	-
Horiz. %	64.55%	37.25%	8.45%	94.13%	101.10%	114.16%	100.00%	-
ROE	5.00%	2.97%	1.23%	8.91%	9.64%	10.94%	16.38%	-
YoY %	68.35%	141.46%	-86.20%	-7.57%	-11.88%	-33.21%	-	-
Horiz. %	30.53%	18.13%	7.51%	54.40%	58.85%	66.79%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	217.27	202.28	193.29	263.67	263.91	257.25	274.89	-14.50%
YoY %	7.41%	4.65%	-26.69%	-0.09%	2.59%	-6.42%	-	-
Horiz. %	79.04%	73.59%	70.32%	95.92%	96.01%	93.58%	100.00%	-
EPS	15.75	9.14	3.80	26.82	28.73	32.70	32.76	-38.60%
YoY %	72.32%	140.53%	-85.83%	-6.65%	-12.14%	-0.18%	-	-
Horiz. %	48.08%	27.90%	11.60%	81.87%	87.70%	99.82%	100.00%	-
DPS	13.33	10.00	20.00	10.00	13.33	20.00	20.00	-23.67%
YoY %	33.30%	-50.00%	100.00%	-24.98%	-33.35%	0.00%	-	-
Horiz. %	66.65%	50.00%	100.00%	50.00%	66.65%	100.00%	100.00%	-
NAPS	3.15	3.08	3.09	3.01	2.98	2.99	2.00	35.33%
YoY %	2.27%	-0.32%	2.66%	1.01%	-0.33%	49.50%	-	-
Horiz. %	157.50%	154.00%	154.50%	150.50%	149.00%	149.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 444,645
RPS	219.39	204.25	195.17	266.37	266.49	259.76	277.57	-14.50%
YoY %	7.41%	4.65%	-26.73%	-0.05%	2.59%	-6.42%	-	-
Horiz. %	79.04%	73.59%	70.31%	95.96%	96.01%	93.58%	100.00%	-
EPS	15.90	9.23	3.84	27.08	29.01	33.03	33.09	-38.62%
YoY %	72.26%	140.36%	-85.82%	-6.65%	-12.17%	-0.18%	-	-
Horiz. %	48.05%	27.89%	11.60%	81.84%	87.67%	99.82%	100.00%	-
DPS	13.46	10.10	20.20	10.10	13.46	20.20	20.20	-23.69%
YoY %	33.27%	-50.00%	100.00%	-24.96%	-33.37%	0.00%	-	-
Horiz. %	66.63%	50.00%	100.00%	50.00%	66.63%	100.00%	100.00%	-
NAPS	3.1807	3.11	3.1201	3.0407	3.0091	3.0192	2.0195	35.33%
YoY %	2.27%	-0.32%	2.61%	1.05%	-0.33%	49.50%	-	-
Horiz. %	157.50%	154.00%	154.50%	150.57%	149.00%	149.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.38%	-19.25%	15.83%	-0.71%	1.45%	1.47%	-	-
Horiz. %	90.44%	95.59%	118.38%	102.21%	102.94%	101.47%	100.00%	-
P/EPS	16.95	28.78	81.69	13.65	12.88	10.82	11.38	30.39%
YoY %	-41.10%	-64.77%	498.46%	5.98%	19.04%	-4.92%	-	-
Horiz. %	148.95%	252.90%	717.84%	119.95%	113.18%	95.08%	100.00%	-
EY	5.90	3.47	1.22	7.32	7.76	9.24	8.78	-23.26%
YoY %	70.03%	184.43%	-83.33%	-5.67%	-16.02%	5.24%	-	-
Horiz. %	67.20%	39.52%	13.90%	83.37%	88.38%	105.24%	100.00%	-
DY	4.99	3.80	6.43	2.73	3.60	5.65	5.36	-4.65%
YoY %	31.32%	-40.90%	135.53%	-24.17%	-36.28%	5.41%	-	-
Horiz. %	93.10%	70.90%	119.96%	50.93%	67.16%	105.41%	100.00%	-
P/NAPS	0.85	0.85	1.01	1.22	1.24	1.18	1.87	-40.85%
YoY %	0.00%	-15.84%	-17.21%	-1.61%	5.08%	-36.90%	-	-
Horiz. %	45.45%	45.45%	54.01%	65.24%	66.31%	63.10%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-31.39%	-3.52%	9.23%	-3.70%	0.00%	5.47%	-	-
Horiz. %	73.44%	107.03%	110.94%	101.56%	105.47%	105.47%	100.00%	-
P/EPS	12.95	30.43	71.97	12.79	12.39	10.61	10.71	13.48%
YoY %	-57.44%	-57.72%	462.71%	3.23%	16.78%	-0.93%	-	-
Horiz. %	120.92%	284.13%	671.99%	119.42%	115.69%	99.07%	100.00%	-
EY	7.72	3.29	1.39	7.82	8.07	9.43	9.34	-11.91%
YoY %	134.65%	136.69%	-82.23%	-3.10%	-14.42%	0.96%	-	-
Horiz. %	82.66%	35.22%	14.88%	83.73%	86.40%	100.96%	100.00%	-
DY	6.54	3.60	7.30	2.92	3.75	5.76	5.70	9.58%
YoY %	81.67%	-50.68%	150.00%	-22.13%	-34.90%	1.05%	-	-
Horiz. %	114.74%	63.16%	128.07%	51.23%	65.79%	101.05%	100.00%	-
P/NAPS	0.65	0.90	0.89	1.14	1.19	1.16	1.76	-48.49%
YoY %	-27.78%	1.12%	-21.93%	-4.20%	2.59%	-34.09%	-	-
Horiz. %	36.93%	51.14%	50.57%	64.77%	67.61%	65.91%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos