[TAANN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 601.04%
YoY- 14.04%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 211,817 769,920 567,023 350,209 150,282 797,375 587,409 -49.36%
PBT 38,970 113,090 90,321 44,205 6,060 80,375 74,953 -35.36%
Tax -10,225 -20,341 -30,838 -17,568 -3,319 -28,883 -23,339 -42.34%
NP 28,745 92,749 59,483 26,637 2,741 51,492 51,614 -32.33%
-
NP to SH 28,664 92,963 61,493 28,231 4,027 58,305 55,219 -35.43%
-
Tax Rate 26.24% 17.99% 34.14% 39.74% 54.77% 35.94% 31.14% -
Total Cost 183,072 677,171 507,540 323,572 147,541 745,883 535,795 -51.15%
-
Net Worth 1,044,347 1,007,680 996,482 989,196 949,485 963,106 959,847 5.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 37,033 18,523 18,521 - - 18,521 - -
Div Payout % 129.20% 19.93% 30.12% - - 31.77% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,044,347 1,007,680 996,482 989,196 949,485 963,106 959,847 5.79%
NOSH 370,335 370,470 370,439 370,485 369,449 370,425 370,597 -0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.57% 12.05% 10.49% 7.61% 1.82% 6.46% 8.79% -
ROE 2.74% 9.23% 6.17% 2.85% 0.42% 6.05% 5.75% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.20 207.82 153.07 94.53 40.68 215.26 158.50 -49.34%
EPS 7.74 25.09 16.60 7.62 1.09 15.74 14.90 -35.40%
DPS 10.00 5.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 2.82 2.72 2.69 2.67 2.57 2.60 2.59 5.84%
Adjusted Per Share Value based on latest NOSH - 370,658
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.10 174.84 128.77 79.53 34.13 181.08 133.40 -49.37%
EPS 6.51 21.11 13.96 6.41 0.91 13.24 12.54 -35.43%
DPS 8.41 4.21 4.21 0.00 0.00 4.21 0.00 -
NAPS 2.3716 2.2884 2.2629 2.2464 2.1562 2.1871 2.1797 5.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.18 4.17 3.80 3.82 3.49 3.50 3.92 -
P/RPS 7.31 2.01 2.48 4.04 8.58 1.63 2.47 106.26%
P/EPS 54.01 16.62 22.89 50.13 320.18 22.24 26.31 61.59%
EY 1.85 6.02 4.37 1.99 0.31 4.50 3.80 -38.14%
DY 2.39 1.20 1.32 0.00 0.00 1.43 0.00 -
P/NAPS 1.48 1.53 1.41 1.43 1.36 1.35 1.51 -1.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 25/11/13 27/08/13 23/05/13 26/02/13 20/11/12 -
Price 4.26 4.10 4.11 3.80 3.64 3.35 3.70 -
P/RPS 7.45 1.97 2.69 4.02 8.95 1.56 2.33 117.19%
P/EPS 55.04 16.34 24.76 49.87 333.94 21.28 24.83 70.08%
EY 1.82 6.12 4.04 2.01 0.30 4.70 4.03 -41.16%
DY 2.35 1.22 1.22 0.00 0.00 1.49 0.00 -
P/NAPS 1.51 1.51 1.53 1.42 1.42 1.29 1.43 3.69%

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