[TAANN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 117.82%
YoY- 11.36%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 457,584 211,817 769,920 567,023 350,209 150,282 797,375 -31.01%
PBT 78,317 38,970 113,090 90,321 44,205 6,060 80,375 -1.71%
Tax -21,201 -10,225 -20,341 -30,838 -17,568 -3,319 -28,883 -18.67%
NP 57,116 28,745 92,749 59,483 26,637 2,741 51,492 7.17%
-
NP to SH 58,434 28,664 92,963 61,493 28,231 4,027 58,305 0.14%
-
Tax Rate 27.07% 26.24% 17.99% 34.14% 39.74% 54.77% 35.94% -
Total Cost 400,468 183,072 677,171 507,540 323,572 147,541 745,883 -34.01%
-
Net Worth 1,033,803 1,044,347 1,007,680 996,482 989,196 949,485 963,106 4.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 37,053 37,033 18,523 18,521 - - 18,521 58.97%
Div Payout % 63.41% 129.20% 19.93% 30.12% - - 31.77% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,033,803 1,044,347 1,007,680 996,482 989,196 949,485 963,106 4.84%
NOSH 370,538 370,335 370,470 370,439 370,485 369,449 370,425 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.48% 13.57% 12.05% 10.49% 7.61% 1.82% 6.46% -
ROE 5.65% 2.74% 9.23% 6.17% 2.85% 0.42% 6.05% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 123.49 57.20 207.82 153.07 94.53 40.68 215.26 -31.02%
EPS 15.77 7.74 25.09 16.60 7.62 1.09 15.74 0.12%
DPS 10.00 10.00 5.00 5.00 0.00 0.00 5.00 58.94%
NAPS 2.79 2.82 2.72 2.69 2.67 2.57 2.60 4.82%
Adjusted Per Share Value based on latest NOSH - 370,400
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.91 47.64 173.15 127.52 78.76 33.80 179.33 -31.01%
EPS 13.14 6.45 20.91 13.83 6.35 0.91 13.11 0.15%
DPS 8.33 8.33 4.17 4.17 0.00 0.00 4.17 58.81%
NAPS 2.325 2.3487 2.2663 2.2411 2.2247 2.1354 2.166 4.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.35 4.18 4.17 3.80 3.82 3.49 3.50 -
P/RPS 3.52 7.31 2.01 2.48 4.04 8.58 1.63 67.30%
P/EPS 27.58 54.01 16.62 22.89 50.13 320.18 22.24 15.47%
EY 3.63 1.85 6.02 4.37 1.99 0.31 4.50 -13.37%
DY 2.30 2.39 1.20 1.32 0.00 0.00 1.43 37.39%
P/NAPS 1.56 1.48 1.53 1.41 1.43 1.36 1.35 10.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 24/02/14 25/11/13 27/08/13 23/05/13 26/02/13 -
Price 3.88 4.26 4.10 4.11 3.80 3.64 3.35 -
P/RPS 3.14 7.45 1.97 2.69 4.02 8.95 1.56 59.62%
P/EPS 24.60 55.04 16.34 24.76 49.87 333.94 21.28 10.17%
EY 4.06 1.82 6.12 4.04 2.01 0.30 4.70 -9.32%
DY 2.58 2.35 1.22 1.22 0.00 0.00 1.49 44.34%
P/NAPS 1.39 1.51 1.51 1.53 1.42 1.42 1.29 5.11%

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