[TAANN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 105.94%
YoY- 26.85%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 165,349 78,199 295,645 215,635 130,679 64,810 256,552 -25.44%
PBT 34,867 18,196 67,674 48,338 25,358 9,968 54,667 -25.96%
Tax -4,316 -1,368 -2,948 -1,429 -2,580 -1,004 -6,414 -23.26%
NP 30,551 16,828 64,726 46,909 22,778 8,964 48,253 -26.32%
-
NP to SH 29,470 16,288 61,901 46,909 22,778 8,964 48,253 -28.08%
-
Tax Rate 12.38% 7.52% 4.36% 2.96% 10.17% 10.07% 11.73% -
Total Cost 134,798 61,371 230,919 168,726 107,901 55,846 208,299 -25.24%
-
Net Worth 382,558 370,625 289,233 298,043 279,712 266,118 258,016 30.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 16,210 - 23,630 10,103 - - 15,000 5.32%
Div Payout % 55.01% - 38.17% 21.54% - - 31.09% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 382,558 370,625 289,233 298,043 279,712 266,118 258,016 30.12%
NOSH 162,101 162,554 94,520 101,031 100,255 100,044 100,006 38.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.48% 21.52% 21.89% 21.75% 17.43% 13.83% 18.81% -
ROE 7.70% 4.39% 21.40% 15.74% 8.14% 3.37% 18.70% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 102.00 48.11 312.78 213.43 130.35 64.78 256.54 -46.02%
EPS 18.18 10.02 42.74 46.43 22.72 8.96 48.25 -47.92%
DPS 10.00 0.00 25.00 10.00 0.00 0.00 15.00 -23.74%
NAPS 2.36 2.28 3.06 2.95 2.79 2.66 2.58 -5.78%
Adjusted Per Share Value based on latest NOSH - 101,051
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 37.19 17.59 66.49 48.50 29.39 14.58 57.70 -25.44%
EPS 6.63 3.66 13.92 10.55 5.12 2.02 10.85 -28.05%
DPS 3.65 0.00 5.31 2.27 0.00 0.00 3.37 5.48%
NAPS 0.8604 0.8335 0.6505 0.6703 0.6291 0.5985 0.5803 30.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.71 2.51 4.17 3.89 3.89 3.61 3.19 -
P/RPS 2.66 5.22 1.33 1.82 2.98 5.57 1.24 66.56%
P/EPS 14.91 25.05 6.37 8.38 17.12 40.29 6.61 72.25%
EY 6.71 3.99 15.70 11.94 5.84 2.48 15.13 -41.93%
DY 3.69 0.00 6.00 2.57 0.00 0.00 4.70 -14.93%
P/NAPS 1.15 1.10 1.36 1.32 1.39 1.36 1.24 -4.91%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 01/10/03 26/05/03 28/02/03 26/11/02 22/08/02 24/05/02 25/02/02 -
Price 2.90 2.53 2.58 4.06 4.03 3.89 3.32 -
P/RPS 2.84 5.26 0.82 1.90 3.09 6.00 1.29 69.47%
P/EPS 15.95 25.25 3.94 8.74 17.74 43.42 6.88 75.43%
EY 6.27 3.96 25.38 11.44 5.64 2.30 14.53 -42.98%
DY 3.45 0.00 9.69 2.46 0.00 0.00 4.52 -16.52%
P/NAPS 1.23 1.11 0.84 1.38 1.44 1.46 1.29 -3.13%

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