[TAANN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -93.09%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 769,920 567,023 350,209 150,282 797,375 587,409 352,556 68.08%
PBT 113,090 90,321 44,205 6,060 80,375 74,953 33,338 125.26%
Tax -20,341 -30,838 -17,568 -3,319 -28,883 -23,339 -11,450 46.52%
NP 92,749 59,483 26,637 2,741 51,492 51,614 21,888 161.17%
-
NP to SH 92,963 61,493 28,231 4,027 58,305 55,219 24,756 141.01%
-
Tax Rate 17.99% 34.14% 39.74% 54.77% 35.94% 31.14% 34.35% -
Total Cost 677,171 507,540 323,572 147,541 745,883 535,795 330,668 61.05%
-
Net Worth 1,007,680 996,482 989,196 949,485 963,106 959,847 930,203 5.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,523 18,521 - - 18,521 - - -
Div Payout % 19.93% 30.12% - - 31.77% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,007,680 996,482 989,196 949,485 963,106 959,847 930,203 5.46%
NOSH 370,470 370,439 370,485 369,449 370,425 370,597 370,598 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.05% 10.49% 7.61% 1.82% 6.46% 8.79% 6.21% -
ROE 9.23% 6.17% 2.85% 0.42% 6.05% 5.75% 2.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 207.82 153.07 94.53 40.68 215.26 158.50 95.13 68.12%
EPS 25.09 16.60 7.62 1.09 15.74 14.90 6.68 141.04%
DPS 5.00 5.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.72 2.69 2.67 2.57 2.60 2.59 2.51 5.48%
Adjusted Per Share Value based on latest NOSH - 369,449
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 174.84 128.77 79.53 34.13 181.08 133.40 80.06 68.08%
EPS 21.11 13.96 6.41 0.91 13.24 12.54 5.62 141.05%
DPS 4.21 4.21 0.00 0.00 4.21 0.00 0.00 -
NAPS 2.2884 2.2629 2.2464 2.1562 2.1871 2.1797 2.1124 5.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.17 3.80 3.82 3.49 3.50 3.92 4.50 -
P/RPS 2.01 2.48 4.04 8.58 1.63 2.47 4.73 -43.38%
P/EPS 16.62 22.89 50.13 320.18 22.24 26.31 67.37 -60.56%
EY 6.02 4.37 1.99 0.31 4.50 3.80 1.48 154.16%
DY 1.20 1.32 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.53 1.41 1.43 1.36 1.35 1.51 1.79 -9.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 25/11/13 27/08/13 23/05/13 26/02/13 20/11/12 17/08/12 -
Price 4.10 4.11 3.80 3.64 3.35 3.70 4.50 -
P/RPS 1.97 2.69 4.02 8.95 1.56 2.33 4.73 -44.14%
P/EPS 16.34 24.76 49.87 333.94 21.28 24.83 67.37 -61.00%
EY 6.12 4.04 2.01 0.30 4.70 4.03 1.48 156.96%
DY 1.22 1.22 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 1.51 1.53 1.42 1.42 1.29 1.43 1.79 -10.69%

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