[TAANN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.63%
YoY- -58.14%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 475,538 298,328 136,362 740,139 578,749 357,319 163,620 103.52%
PBT 73,369 43,916 11,412 47,701 71,312 41,288 16,645 168.59%
Tax -16,907 -10,595 -3,381 -8,947 -14,810 -6,995 -2,797 231.46%
NP 56,462 33,321 8,031 38,754 56,502 34,293 13,848 155.00%
-
NP to SH 53,343 31,477 8,710 40,390 56,595 34,201 13,902 144.89%
-
Tax Rate 23.04% 24.13% 29.63% 18.76% 20.77% 16.94% 16.80% -
Total Cost 419,076 265,007 128,331 701,385 522,247 323,026 149,772 98.44%
-
Net Worth 731,107 707,589 675,775 665,061 703,949 704,201 684,373 4.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,432 6,432 - 32,180 32,192 21,469 10,726 -28.86%
Div Payout % 12.06% 20.44% - 79.67% 56.88% 62.77% 77.16% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 731,107 707,589 675,775 665,061 703,949 704,201 684,373 4.49%
NOSH 214,401 214,420 214,532 214,535 214,618 214,695 214,537 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.87% 11.17% 5.89% 5.24% 9.76% 9.60% 8.46% -
ROE 7.30% 4.45% 1.29% 6.07% 8.04% 4.86% 2.03% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 221.80 139.13 63.56 345.00 269.66 166.43 76.27 103.60%
EPS 24.88 14.68 4.06 18.80 26.37 15.93 6.48 144.99%
DPS 3.00 3.00 0.00 15.00 15.00 10.00 5.00 -28.84%
NAPS 3.41 3.30 3.15 3.10 3.28 3.28 3.19 4.54%
Adjusted Per Share Value based on latest NOSH - 214,542
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 107.99 67.75 30.97 168.08 131.43 81.14 37.16 103.51%
EPS 12.11 7.15 1.98 9.17 12.85 7.77 3.16 144.69%
DPS 1.46 1.46 0.00 7.31 7.31 4.88 2.44 -28.96%
NAPS 1.6603 1.6069 1.5346 1.5103 1.5986 1.5992 1.5542 4.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.01 2.92 2.05 2.50 3.26 4.72 4.72 -
P/RPS 1.36 2.10 3.23 0.72 1.21 2.84 6.19 -63.55%
P/EPS 12.10 19.89 50.49 13.28 12.36 29.63 72.84 -69.74%
EY 8.27 5.03 1.98 7.53 8.09 3.38 1.37 231.16%
DY 1.00 1.03 0.00 6.00 4.60 2.12 1.06 -3.80%
P/NAPS 0.88 0.88 0.65 0.81 0.99 1.44 1.48 -29.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 17/08/09 22/05/09 26/02/09 20/11/08 28/08/08 26/05/08 -
Price 3.22 3.28 2.49 1.56 2.78 4.27 5.28 -
P/RPS 1.45 2.36 3.92 0.45 1.03 2.57 6.92 -64.68%
P/EPS 12.94 22.34 61.33 8.29 10.54 26.80 81.48 -70.64%
EY 7.73 4.48 1.63 12.07 9.49 3.73 1.23 240.17%
DY 0.93 0.91 0.00 9.62 5.40 2.34 0.95 -1.40%
P/NAPS 0.94 0.99 0.79 0.50 0.85 1.30 1.66 -31.53%

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