[TAANN] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock

[TAANN] TA ANN HOLDINGS BHD

Announcement Date

24-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -50.12%

YoY- -62.46%

Quarter Report

TAANN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	1,680,734	1,633,350	1,471,648	1,402,612	2,187,447	2,315,724	2,283,814	-18.44%
YoY %	2.90%	10.99%	4.92%	-35.88%	-5.54%	1.40%	-	-
Horiz. %	73.59%	71.52%	64.44%	61.42%	95.78%	101.40%	100.00%	-
PBT	302,178	291,018	229,956	223,200	553,635	601,649	580,550	-35.21%
YoY %	3.83%	26.55%	3.03%	-59.68%	-7.98%	3.63%	-	-
Horiz. %	52.05%	50.13%	39.61%	38.45%	95.36%	103.63%	100.00%	-
Tax	-100,396	-49,178	-35,224	-49,084	-158,756	-117,717	-110,100	-5.94%
YoY %	-104.15%	-39.62%	28.24%	69.08%	-34.86%	-6.92%	-	-
Horiz. %	91.19%	44.67%	31.99%	44.58%	144.19%	106.92%	100.00%	-
NP	201,782	241,840	194,732	174,116	394,879	483,932	470,450	-43.03%
YoY %	-16.56%	24.19%	11.84%	-55.91%	-18.40%	2.87%	-	-
Horiz. %	42.89%	51.41%	41.39%	37.01%	83.94%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,398	196,514	164,490	157,080	314,915	397,512	393,278	-45.83%
YoY %	-20.41%	19.47%	4.72%	-50.12%	-20.78%	1.08%	-	-
Horiz. %	39.77%	49.97%	41.83%	39.94%	80.07%	101.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.22%	16.90%	15.32%	21.99%	28.68%	19.57%	18.96%	-
YoY %	96.57%	10.31%	-30.33%	-23.33%	46.55%	3.22%	-	-
Horiz. %	175.21%	89.14%	80.80%	115.98%	151.27%	103.22%	100.00%	-
Total Cost	1,478,952	1,391,510	1,276,916	1,228,496	1,792,568	1,831,792	1,813,364	-12.67%
YoY %	6.28%	8.97%	3.94%	-31.47%	-2.14%	1.02%	-	-
Horiz. %	81.56%	76.74%	70.42%	67.75%	98.85%	101.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,792,680	1,841,131	1,779,466	1,779,466	1,735,420	1,761,848	1,726,611	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	110,115	146,820	88,092	176,184	176,184	234,913	264,277	-44.12%
YoY %	-25.00%	66.67%	-50.00%	0.00%	-25.00%	-11.11%	-	-
Horiz. %	41.67%	55.56%	33.33%	66.67%	66.67%	88.89%	100.00%	-
Div Payout %	70.41%	74.71%	53.55%	112.16%	55.95%	59.10%	67.20%	-
YoY %	-5.76%	39.51%	-52.26%	100.46%	-5.33%	-12.05%	-	-
Horiz. %	104.78%	111.18%	79.69%	166.90%	83.26%	87.95%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	1,792,680	1,841,131	1,779,466	1,779,466	1,735,420	1,761,848	1,726,611	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	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%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	12.01%	14.81%	13.23%	12.41%	18.05%	20.90%	20.60%	-
YoY %	-18.91%	11.94%	6.61%	-31.25%	-13.64%	1.46%	-	-
Horiz. %	58.30%	71.89%	64.22%	60.24%	87.62%	101.46%	100.00%	-
ROE	8.72%	10.67%	9.24%	8.83%	18.15%	22.56%	22.78%	-
YoY %	-18.28%	15.48%	4.64%	-51.35%	-19.55%	-0.97%	-	-
Horiz. %	38.28%	46.84%	40.56%	38.76%	79.68%	99.03%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	381.58	370.83	334.11	318.44	496.63	525.75	518.50	-18.44%
YoY %	2.90%	10.99%	4.92%	-35.88%	-5.54%	1.40%	-	-
Horiz. %	73.59%	71.52%	64.44%	61.42%	95.78%	101.40%	100.00%	-
EPS	35.51	44.61	37.34	35.68	71.50	90.25	89.28	-45.82%
YoY %	-20.40%	19.47%	4.65%	-50.10%	-20.78%	1.09%	-	-
Horiz. %	39.77%	49.97%	41.82%	39.96%	80.09%	101.09%	100.00%	-
DPS	25.00	33.33	20.00	40.00	40.00	53.33	60.00	-44.12%
YoY %	-24.99%	66.65%	-50.00%	0.00%	-25.00%	-11.12%	-	-
Horiz. %	41.67%	55.55%	33.33%	66.67%	66.67%	88.88%	100.00%	-
NAPS	4.07	4.18	4.04	4.04	3.94	4.00	3.92	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 444,645
RPS	377.99	367.34	330.97	315.45	491.95	520.80	513.63	-18.44%
YoY %	2.90%	10.99%	4.92%	-35.88%	-5.54%	1.40%	-	-
Horiz. %	73.59%	71.52%	64.44%	61.42%	95.78%	101.40%	100.00%	-
EPS	35.17	44.20	36.99	35.33	70.82	89.40	88.45	-45.83%
YoY %	-20.43%	19.49%	4.70%	-50.11%	-20.78%	1.07%	-	-
Horiz. %	39.76%	49.97%	41.82%	39.94%	80.07%	101.07%	100.00%	-
DPS	24.76	33.02	19.81	39.62	39.62	52.83	59.44	-44.13%
YoY %	-25.02%	66.68%	-50.00%	0.00%	-25.00%	-11.12%	-	-
Horiz. %	41.66%	55.55%	33.33%	66.66%	66.66%	88.88%	100.00%	-
NAPS	4.0317	4.1407	4.002	4.002	3.9029	3.9624	3.8831	2.52%
YoY %	-2.63%	3.47%	0.00%	2.54%	-1.50%	2.04%	-	-
Horiz. %	103.83%	106.63%	103.06%	103.06%	100.51%	102.04%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	3.66	3.37	3.34	3.16	3.78	3.23	3.98	-
P/RPS	0.96	0.91	1.00	0.99	0.76	0.61	0.77	15.79%
YoY %	5.49%	-9.00%	1.01%	30.26%	24.59%	-20.78%	-	-
Horiz. %	124.68%	118.18%	129.87%	128.57%	98.70%	79.22%	100.00%	-
P/EPS	10.31	7.55	8.94	8.86	5.29	3.58	4.46	74.56%
YoY %	36.56%	-15.55%	0.90%	67.49%	47.77%	-19.73%	-	-
Horiz. %	231.17%	169.28%	200.45%	198.65%	118.61%	80.27%	100.00%	-
EY	9.70	13.24	11.18	11.29	18.91	27.94	22.43	-42.72%
YoY %	-26.74%	18.43%	-0.97%	-40.30%	-32.32%	24.57%	-	-
Horiz. %	43.25%	59.03%	49.84%	50.33%	84.31%	124.57%	100.00%	-
DY	6.83	9.89	5.99	12.66	10.58	16.51	15.08	-40.93%
YoY %	-30.94%	65.11%	-52.69%	19.66%	-35.92%	9.48%	-	-
Horiz. %	45.29%	65.58%	39.72%	83.95%	70.16%	109.48%	100.00%	-
P/NAPS	0.90	0.81	0.83	0.78	0.96	0.81	1.02	-7.98%
YoY %	11.11%	-2.41%	6.41%	-18.75%	18.52%	-20.59%	-	-
Horiz. %	88.24%	79.41%	81.37%	76.47%	94.12%	79.41%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	28/11/23	30/08/23	24/05/23	24/02/23	29/11/22	29/08/22	-
Price	3.66	3.51	3.63	3.22	3.43	3.75	3.97	-
P/RPS	0.96	0.95	1.09	1.01	0.69	0.71	0.77	15.79%
YoY %	1.05%	-12.84%	7.92%	46.38%	-2.82%	-7.79%	-	-
Horiz. %	124.68%	123.38%	141.56%	131.17%	89.61%	92.21%	100.00%	-
P/EPS	10.31	7.87	9.72	9.03	4.80	4.16	4.45	74.82%
YoY %	31.00%	-19.03%	7.64%	88.12%	15.38%	-6.52%	-	-
Horiz. %	231.69%	176.85%	218.43%	202.92%	107.87%	93.48%	100.00%	-
EY	9.70	12.71	10.29	11.08	20.84	24.07	22.49	-42.82%
YoY %	-23.68%	23.52%	-7.13%	-46.83%	-13.42%	7.03%	-	-
Horiz. %	43.13%	56.51%	45.75%	49.27%	92.66%	107.03%	100.00%	-
DY	6.83	9.50	5.51	12.42	11.66	14.22	15.11	-41.01%
YoY %	-28.11%	72.41%	-55.64%	6.52%	-18.00%	-5.89%	-	-
Horiz. %	45.20%	62.87%	36.47%	82.20%	77.17%	94.11%	100.00%	-
P/NAPS	0.90	0.84	0.90	0.80	0.87	0.94	1.01	-7.37%
YoY %	7.14%	-6.67%	12.50%	-8.05%	-7.45%	-6.93%	-	-
Horiz. %	89.11%	83.17%	89.11%	79.21%	86.14%	93.07%	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