[TAANN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 93.68%
YoY- -50.87%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 181,438 827,278 607,724 367,736 179,932 666,635 475,538 -47.42%
PBT 38,657 98,859 66,085 22,035 11,787 96,189 73,369 -34.79%
Tax -11,212 -26,556 -19,852 -7,551 -4,348 -23,211 -16,907 -23.97%
NP 27,445 72,303 46,233 14,484 7,439 72,978 56,462 -38.20%
-
NP to SH 26,561 74,980 47,065 15,465 7,985 74,394 53,343 -37.20%
-
Tax Rate 29.00% 26.86% 30.04% 34.27% 36.89% 24.13% 23.04% -
Total Cost 153,993 754,975 561,491 353,252 172,493 593,657 419,076 -48.72%
-
Net Worth 836,465 813,155 787,418 757,162 755,569 750,527 731,107 9.39%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 20,586 20,586 6,434 6,439 6,433 6,432 -
Div Payout % - 27.46% 43.74% 41.61% 80.65% 8.65% 12.06% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 836,465 813,155 787,418 757,162 755,569 750,527 731,107 9.39%
NOSH 257,374 257,327 257,326 214,493 214,650 214,436 214,401 12.96%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.13% 8.74% 7.61% 3.94% 4.13% 10.95% 11.87% -
ROE 3.18% 9.22% 5.98% 2.04% 1.06% 9.91% 7.30% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 70.50 321.49 236.17 171.44 83.83 310.88 221.80 -53.45%
EPS 10.32 24.28 18.29 7.21 3.72 28.91 24.88 -44.41%
DPS 0.00 8.00 8.00 3.00 3.00 3.00 3.00 -
NAPS 3.25 3.16 3.06 3.53 3.52 3.50 3.41 -3.15%
Adjusted Per Share Value based on latest NOSH - 214,326
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.81 186.05 136.68 82.70 40.47 149.93 106.95 -47.42%
EPS 5.97 16.86 10.58 3.48 1.80 16.73 12.00 -37.24%
DPS 0.00 4.63 4.63 1.45 1.45 1.45 1.45 -
NAPS 1.8812 1.8288 1.7709 1.7028 1.6993 1.6879 1.6443 9.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.64 3.33 3.28 3.54 4.09 3.34 3.01 -
P/RPS 6.58 1.04 1.39 2.06 4.88 1.07 1.36 186.33%
P/EPS 44.96 11.43 17.93 49.10 109.95 9.63 12.10 140.09%
EY 2.22 8.75 5.58 2.04 0.91 10.39 8.27 -58.42%
DY 0.00 2.40 2.44 0.85 0.73 0.90 1.00 -
P/NAPS 1.43 1.05 1.07 1.00 1.16 0.95 0.88 38.26%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 21/02/11 26/11/10 27/08/10 27/05/10 23/02/10 19/11/09 -
Price 4.53 3.53 3.32 3.88 3.45 3.23 3.22 -
P/RPS 6.43 1.10 1.41 2.26 4.12 1.04 1.45 170.16%
P/EPS 43.90 12.11 18.15 53.81 92.74 9.31 12.94 125.94%
EY 2.28 8.25 5.51 1.86 1.08 10.74 7.73 -55.72%
DY 0.00 2.27 2.41 0.77 0.87 0.93 0.93 -
P/NAPS 1.39 1.12 1.08 1.10 0.98 0.92 0.94 29.82%

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