[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -92.54%
YoY- -56.93%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
Revenue 797,375 587,409 352,556 164,567 927,986 925,639 714,382 9.15%
PBT 80,375 74,953 33,338 15,471 218,063 218,221 174,097 -45.98%
Tax -28,883 -23,339 -11,450 -4,890 -58,889 -57,369 -45,003 -29.77%
NP 51,492 51,614 21,888 10,581 159,174 160,852 129,094 -51.92%
-
NP to SH 58,305 55,219 24,756 11,439 153,269 154,650 125,226 -45.62%
-
Tax Rate 35.94% 31.14% 34.35% 31.61% 27.01% 26.29% 25.85% -
Total Cost 745,883 535,795 330,668 153,986 768,812 764,787 585,288 21.31%
-
Net Worth 963,106 959,847 930,203 918,211 935,546 0 901,750 5.38%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
Div 18,521 - - - 61,752 74,101 30,881 -33.46%
Div Payout % 31.77% - - - 40.29% 47.92% 24.66% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
Net Worth 963,106 959,847 930,203 918,211 935,546 0 901,750 5.38%
NOSH 370,425 370,597 370,598 309,162 308,761 370,507 308,818 15.59%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
NP Margin 6.46% 8.79% 6.21% 6.43% 17.15% 17.38% 18.07% -
ROE 6.05% 5.75% 2.66% 1.25% 16.38% 0.00% 13.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
RPS 215.26 158.50 95.13 53.23 300.55 249.83 231.33 -5.57%
EPS 15.74 14.90 6.68 3.70 49.64 41.74 40.55 -52.95%
DPS 5.00 0.00 0.00 0.00 20.00 20.00 10.00 -42.44%
NAPS 2.60 2.59 2.51 2.97 3.03 0.00 2.92 -8.83%
Adjusted Per Share Value based on latest NOSH - 309,162
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
RPS 181.08 133.40 80.06 37.37 210.74 210.21 162.23 9.15%
EPS 13.24 12.54 5.62 2.60 34.81 35.12 28.44 -45.62%
DPS 4.21 0.00 0.00 0.00 14.02 16.83 7.01 -33.39%
NAPS 2.1871 2.1797 2.1124 2.0852 2.1246 0.00 2.0478 5.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 -
Price 3.50 3.92 4.50 5.19 4.50 4.50 3.58 -
P/RPS 1.63 2.47 4.73 9.75 1.50 1.80 1.55 4.09%
P/EPS 22.24 26.31 67.37 140.27 9.07 10.78 8.83 108.79%
EY 4.50 3.80 1.48 0.71 11.03 9.28 11.33 -52.09%
DY 1.43 0.00 0.00 0.00 4.44 4.44 2.79 -41.29%
P/NAPS 1.35 1.51 1.79 1.75 1.49 0.00 1.23 7.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/12/11 30/09/11 CAGR
Date 26/02/13 20/11/12 17/08/12 24/05/12 28/02/12 - 23/11/11 -
Price 3.35 3.70 4.50 4.50 4.85 0.00 3.96 -
P/RPS 1.56 2.33 4.73 8.45 1.61 0.00 1.71 -7.05%
P/EPS 21.28 24.83 67.37 121.62 9.77 0.00 9.77 85.96%
EY 4.70 4.03 1.48 0.82 10.24 0.00 10.24 -46.23%
DY 1.49 0.00 0.00 0.00 4.12 0.00 2.53 -34.42%
P/NAPS 1.29 1.43 1.79 1.52 1.60 0.00 1.36 -4.12%

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