[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -85.59%
YoY- -48.67%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 740,139 578,749 357,319 163,620 672,988 508,468 334,211 69.49%
PBT 47,701 71,312 41,288 16,645 120,237 105,344 67,214 -20.35%
Tax -8,947 -14,810 -6,995 -2,797 -24,810 -20,752 -12,834 -21.29%
NP 38,754 56,502 34,293 13,848 95,427 84,592 54,380 -20.13%
-
NP to SH 40,390 56,595 34,201 13,902 96,480 84,662 54,620 -18.15%
-
Tax Rate 18.76% 20.77% 16.94% 16.80% 20.63% 19.70% 19.09% -
Total Cost 701,385 522,247 323,026 149,772 577,561 423,876 279,831 84.00%
-
Net Worth 665,061 703,949 704,201 684,373 669,705 676,008 658,873 0.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 32,180 32,192 21,469 10,726 53,662 42,921 32,192 -0.02%
Div Payout % 79.67% 56.88% 62.77% 77.16% 55.62% 50.70% 58.94% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 665,061 703,949 704,201 684,373 669,705 676,008 658,873 0.62%
NOSH 214,535 214,618 214,695 214,537 214,649 214,605 214,616 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.24% 9.76% 9.60% 8.46% 14.18% 16.64% 16.27% -
ROE 6.07% 8.04% 4.86% 2.03% 14.41% 12.52% 8.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 345.00 269.66 166.43 76.27 313.53 236.93 155.72 69.53%
EPS 18.80 26.37 15.93 6.48 45.00 39.45 25.45 -18.20%
DPS 15.00 15.00 10.00 5.00 25.00 20.00 15.00 0.00%
NAPS 3.10 3.28 3.28 3.19 3.12 3.15 3.07 0.64%
Adjusted Per Share Value based on latest NOSH - 214,537
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 168.08 131.43 81.14 37.16 152.83 115.47 75.90 69.48%
EPS 9.17 12.85 7.77 3.16 21.91 19.23 12.40 -18.14%
DPS 7.31 7.31 4.88 2.44 12.19 9.75 7.31 0.00%
NAPS 1.5103 1.5986 1.5992 1.5542 1.5209 1.5352 1.4963 0.61%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.50 3.26 4.72 4.72 4.86 5.31 7.92 -
P/RPS 0.72 1.21 2.84 6.19 1.55 2.24 5.09 -72.69%
P/EPS 13.28 12.36 29.63 72.84 10.81 13.46 31.12 -43.17%
EY 7.53 8.09 3.38 1.37 9.25 7.43 3.21 76.09%
DY 6.00 4.60 2.12 1.06 5.14 3.77 1.89 115.24%
P/NAPS 0.81 0.99 1.44 1.48 1.56 1.69 2.58 -53.64%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 20/11/08 28/08/08 26/05/08 26/02/08 19/11/07 22/08/07 -
Price 1.56 2.78 4.27 5.28 4.24 4.72 5.14 -
P/RPS 0.45 1.03 2.57 6.92 1.35 1.99 3.30 -73.34%
P/EPS 8.29 10.54 26.80 81.48 9.43 11.96 20.20 -44.62%
EY 12.07 9.49 3.73 1.23 10.60 8.36 4.95 80.67%
DY 9.62 5.40 2.34 0.95 5.90 4.24 2.92 120.61%
P/NAPS 0.50 0.85 1.30 1.66 1.36 1.50 1.67 -55.08%

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