[TAANN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 69.47%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 367,736 179,932 666,635 475,538 298,328 136,362 740,139 -37.34%
PBT 22,035 11,787 96,189 73,369 43,916 11,412 47,701 -40.32%
Tax -7,551 -4,348 -23,211 -16,907 -10,595 -3,381 -8,947 -10.72%
NP 14,484 7,439 72,978 56,462 33,321 8,031 38,754 -48.20%
-
NP to SH 15,465 7,985 74,394 53,343 31,477 8,710 40,390 -47.36%
-
Tax Rate 34.27% 36.89% 24.13% 23.04% 24.13% 29.63% 18.76% -
Total Cost 353,252 172,493 593,657 419,076 265,007 128,331 701,385 -36.77%
-
Net Worth 757,162 755,569 750,527 731,107 707,589 675,775 665,061 9.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,434 6,439 6,433 6,432 6,432 - 32,180 -65.90%
Div Payout % 41.61% 80.65% 8.65% 12.06% 20.44% - 79.67% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 757,162 755,569 750,527 731,107 707,589 675,775 665,061 9.05%
NOSH 214,493 214,650 214,436 214,401 214,420 214,532 214,535 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.94% 4.13% 10.95% 11.87% 11.17% 5.89% 5.24% -
ROE 2.04% 1.06% 9.91% 7.30% 4.45% 1.29% 6.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 171.44 83.83 310.88 221.80 139.13 63.56 345.00 -37.34%
EPS 7.21 3.72 28.91 24.88 14.68 4.06 18.80 -47.30%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 15.00 -65.90%
NAPS 3.53 3.52 3.50 3.41 3.30 3.15 3.10 9.07%
Adjusted Per Share Value based on latest NOSH - 214,362
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.70 40.47 149.93 106.95 67.09 30.67 166.46 -37.35%
EPS 3.48 1.80 16.73 12.00 7.08 1.96 9.08 -47.32%
DPS 1.45 1.45 1.45 1.45 1.45 0.00 7.24 -65.86%
NAPS 1.7028 1.6993 1.6879 1.6443 1.5914 1.5198 1.4957 9.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.54 4.09 3.34 3.01 2.92 2.05 2.50 -
P/RPS 2.06 4.88 1.07 1.36 2.10 3.23 0.72 101.92%
P/EPS 49.10 109.95 9.63 12.10 19.89 50.49 13.28 139.67%
EY 2.04 0.91 10.39 8.27 5.03 1.98 7.53 -58.23%
DY 0.85 0.73 0.90 1.00 1.03 0.00 6.00 -72.92%
P/NAPS 1.00 1.16 0.95 0.88 0.88 0.65 0.81 15.12%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 23/02/10 19/11/09 17/08/09 22/05/09 26/02/09 -
Price 3.88 3.45 3.23 3.22 3.28 2.49 1.56 -
P/RPS 2.26 4.12 1.04 1.45 2.36 3.92 0.45 194.13%
P/EPS 53.81 92.74 9.31 12.94 22.34 61.33 8.29 249.16%
EY 1.86 1.08 10.74 7.73 4.48 1.63 12.07 -71.35%
DY 0.77 0.87 0.93 0.93 0.91 0.00 9.62 -81.51%
P/NAPS 1.10 0.98 0.92 0.94 0.99 0.79 0.50 69.39%

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