[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 20.41%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 440,974 270,609 133,091 527,748 407,249 274,910 132,231 123.04%
PBT 103,105 50,504 20,686 96,790 79,857 54,482 28,776 133.97%
Tax -19,538 -8,998 -3,365 -15,051 -11,903 -10,693 -5,707 126.98%
NP 83,567 41,506 17,321 81,739 67,954 43,789 23,069 135.68%
-
NP to SH 83,347 41,282 17,212 81,598 67,765 43,641 23,069 135.27%
-
Tax Rate 18.95% 17.82% 16.27% 15.55% 14.91% 19.63% 19.83% -
Total Cost 357,407 229,103 115,770 446,009 339,295 231,121 109,162 120.33%
-
Net Worth 609,210 558,055 550,291 529,396 456,862 446,308 442,633 23.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 52,974 17,604 - 60,950 34,742 17,366 - -
Div Payout % 63.56% 42.64% - 74.70% 51.27% 39.79% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 609,210 558,055 550,291 529,396 456,862 446,308 442,633 23.70%
NOSH 176,582 176,042 175,812 174,143 173,711 173,660 173,581 1.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.95% 15.34% 13.01% 15.49% 16.69% 15.93% 17.45% -
ROE 13.68% 7.40% 3.13% 15.41% 14.83% 9.78% 5.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 249.73 153.72 75.70 303.05 234.44 158.30 76.18 120.51%
EPS 47.20 23.45 9.79 46.90 39.01 25.13 13.29 132.60%
DPS 30.00 10.00 0.00 35.00 20.00 10.00 0.00 -
NAPS 3.45 3.17 3.13 3.04 2.63 2.57 2.55 22.30%
Adjusted Per Share Value based on latest NOSH - 175,480
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 100.14 61.45 30.22 119.85 92.48 62.43 30.03 123.04%
EPS 18.93 9.37 3.91 18.53 15.39 9.91 5.24 135.25%
DPS 12.03 4.00 0.00 13.84 7.89 3.94 0.00 -
NAPS 1.3835 1.2673 1.2497 1.2022 1.0375 1.0135 1.0052 23.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 5.38 4.44 4.24 3.75 4.10 4.51 4.44 -
P/RPS 2.15 2.89 5.60 1.24 1.75 2.85 5.83 -48.54%
P/EPS 11.40 18.93 43.31 8.00 10.51 17.95 33.41 -51.13%
EY 8.77 5.28 2.31 12.50 9.51 5.57 2.99 104.77%
DY 5.58 2.25 0.00 9.33 4.88 2.22 0.00 -
P/NAPS 1.56 1.40 1.35 1.23 1.56 1.75 1.74 -7.01%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 31/10/06 28/08/06 26/05/06 23/02/06 25/10/05 25/07/05 20/04/05 -
Price 7.22 5.28 4.51 3.96 4.13 4.44 4.48 -
P/RPS 2.89 3.43 5.96 1.31 1.76 2.80 5.88 -37.69%
P/EPS 15.30 22.52 46.07 8.45 10.59 17.67 33.71 -40.91%
EY 6.54 4.44 2.17 11.83 9.45 5.66 2.97 69.17%
DY 4.16 1.89 0.00 8.84 4.84 2.25 0.00 -
P/NAPS 2.09 1.67 1.44 1.30 1.57 1.73 1.76 12.12%

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