[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 31.96%
YoY- 28.28%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 261,635 165,349 78,199 295,645 215,635 130,679 64,810 153.31%
PBT 53,083 34,867 18,196 67,674 48,338 25,358 9,968 204.64%
Tax -6,559 -4,316 -1,368 -2,948 -1,429 -2,580 -1,004 249.06%
NP 46,524 30,551 16,828 64,726 46,909 22,778 8,964 199.46%
-
NP to SH 44,903 29,470 16,288 61,901 46,909 22,778 8,964 192.47%
-
Tax Rate 12.36% 12.38% 7.52% 4.36% 2.96% 10.17% 10.07% -
Total Cost 215,111 134,798 61,371 230,919 168,726 107,901 55,846 145.52%
-
Net Worth 383,814 382,558 370,625 289,233 298,043 279,712 266,118 27.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 16,263 16,210 - 23,630 10,103 - - -
Div Payout % 36.22% 55.01% - 38.17% 21.54% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 383,814 382,558 370,625 289,233 298,043 279,712 266,118 27.62%
NOSH 162,633 162,101 162,554 94,520 101,031 100,255 100,044 38.21%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.78% 18.48% 21.52% 21.89% 21.75% 17.43% 13.83% -
ROE 11.70% 7.70% 4.39% 21.40% 15.74% 8.14% 3.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 160.87 102.00 48.11 312.78 213.43 130.35 64.78 83.28%
EPS 27.61 18.18 10.02 42.74 46.43 22.72 8.96 111.61%
DPS 10.00 10.00 0.00 25.00 10.00 0.00 0.00 -
NAPS 2.36 2.36 2.28 3.06 2.95 2.79 2.66 -7.66%
Adjusted Per Share Value based on latest NOSH - 100,631
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 59.42 37.55 17.76 67.14 48.97 29.68 14.72 153.30%
EPS 10.20 6.69 3.70 14.06 10.65 5.17 2.04 192.11%
DPS 3.69 3.68 0.00 5.37 2.29 0.00 0.00 -
NAPS 0.8716 0.8688 0.8417 0.6568 0.6768 0.6352 0.6043 27.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.90 2.71 2.51 4.17 3.89 3.89 3.61 -
P/RPS 1.80 2.66 5.22 1.33 1.82 2.98 5.57 -52.87%
P/EPS 10.50 14.91 25.05 6.37 8.38 17.12 40.29 -59.16%
EY 9.52 6.71 3.99 15.70 11.94 5.84 2.48 144.96%
DY 3.45 3.69 0.00 6.00 2.57 0.00 0.00 -
P/NAPS 1.23 1.15 1.10 1.36 1.32 1.39 1.36 -6.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 01/10/03 26/05/03 28/02/03 26/11/02 22/08/02 24/05/02 -
Price 3.03 2.90 2.53 2.58 4.06 4.03 3.89 -
P/RPS 1.88 2.84 5.26 0.82 1.90 3.09 6.00 -53.83%
P/EPS 10.97 15.95 25.25 3.94 8.74 17.74 43.42 -60.00%
EY 9.11 6.27 3.96 25.38 11.44 5.64 2.30 150.12%
DY 3.30 3.45 0.00 9.69 2.46 0.00 0.00 -
P/NAPS 1.28 1.23 1.11 0.84 1.38 1.44 1.46 -8.39%

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