[TAANN] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 74.69%
YoY- 214.16%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 87,150 78,199 80,010 84,957 65,869 64,810 62,502 24.88%
PBT 16,671 18,196 19,336 25,562 15,389 9,968 12,497 21.24%
Tax -2,947 -1,368 -1,519 -1,431 -1,575 -1,004 -1,224 79.92%
NP 13,724 16,828 17,817 24,131 13,814 8,964 11,273 14.05%
-
NP to SH 13,184 16,288 18,853 24,131 13,814 8,964 11,273 11.03%
-
Tax Rate 17.68% 7.52% 7.86% 5.60% 10.23% 10.07% 9.79% -
Total Cost 73,426 61,371 62,193 60,826 52,055 55,846 51,229 27.20%
-
Net Worth 380,835 370,625 301,894 298,100 279,688 266,118 258,068 29.71%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 16,137 - 15,094 - 100 - - -
Div Payout % 122.40% - 80.07% - 0.73% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 380,835 370,625 301,894 298,100 279,688 266,118 258,068 29.71%
NOSH 161,370 162,554 100,631 101,051 100,246 100,044 100,026 37.67%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.75% 21.52% 22.27% 28.40% 20.97% 13.83% 18.04% -
ROE 3.46% 4.39% 6.24% 8.09% 4.94% 3.37% 4.37% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.01 48.11 79.51 84.07 65.71 64.78 62.49 -9.28%
EPS 8.17 10.02 11.76 23.88 13.78 8.96 11.27 -19.34%
DPS 10.00 0.00 15.00 0.00 0.10 0.00 0.00 -
NAPS 2.36 2.28 3.00 2.95 2.79 2.66 2.58 -5.78%
Adjusted Per Share Value based on latest NOSH - 101,051
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.60 17.59 17.99 19.11 14.81 14.58 14.06 24.86%
EPS 2.97 3.66 4.24 5.43 3.11 2.02 2.54 11.02%
DPS 3.63 0.00 3.39 0.00 0.02 0.00 0.00 -
NAPS 0.8565 0.8335 0.679 0.6704 0.629 0.5985 0.5804 29.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.71 2.51 4.17 3.89 3.89 3.61 3.19 -
P/RPS 5.02 5.22 5.24 4.63 5.92 5.57 5.11 -1.18%
P/EPS 33.17 25.05 22.26 16.29 28.23 40.29 28.31 11.17%
EY 3.01 3.99 4.49 6.14 3.54 2.48 3.53 -10.10%
DY 3.69 0.00 3.60 0.00 0.03 0.00 0.00 -
P/NAPS 1.15 1.10 1.39 1.32 1.39 1.36 1.24 -4.91%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 01/10/03 26/05/03 28/02/03 26/11/02 22/08/02 24/05/02 25/02/02 -
Price 2.90 2.53 2.58 4.06 4.03 3.89 3.32 -
P/RPS 5.37 5.26 3.24 4.83 6.13 6.00 5.31 0.75%
P/EPS 35.50 25.25 13.77 17.00 29.25 43.42 29.46 13.27%
EY 2.82 3.96 7.26 5.88 3.42 2.30 3.39 -11.57%
DY 3.45 0.00 5.81 0.00 0.02 0.00 0.00 -
P/NAPS 1.23 1.11 0.86 1.38 1.44 1.46 1.29 -3.13%

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