[TAANN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -13.61%
YoY- 81.7%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 110,076 96,286 87,150 78,199 80,010 84,957 65,869 40.69%
PBT 21,630 18,215 16,671 18,196 19,336 25,562 15,389 25.39%
Tax 114 -2,243 -2,947 -1,368 -1,519 -1,431 -1,575 -
NP 21,744 15,972 13,724 16,828 17,817 24,131 13,814 35.20%
-
NP to SH 21,744 15,432 13,184 16,288 18,853 24,131 13,814 35.20%
-
Tax Rate -0.53% 12.31% 17.68% 7.52% 7.86% 5.60% 10.23% -
Total Cost 88,332 80,314 73,426 61,371 62,193 60,826 52,055 42.12%
-
Net Worth 440,862 385,799 380,835 370,625 301,894 298,100 279,688 35.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 17,494 - 16,137 - 15,094 - 100 2998.66%
Div Payout % 80.46% - 122.40% - 80.07% - 0.73% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 440,862 385,799 380,835 370,625 301,894 298,100 279,688 35.32%
NOSH 174,945 163,474 161,370 162,554 100,631 101,051 100,246 44.80%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.75% 16.59% 15.75% 21.52% 22.27% 28.40% 20.97% -
ROE 4.93% 4.00% 3.46% 4.39% 6.24% 8.09% 4.94% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 62.92 58.90 54.01 48.11 79.51 84.07 65.71 -2.84%
EPS 12.79 9.44 8.17 10.02 11.76 23.88 13.78 -4.83%
DPS 10.00 0.00 10.00 0.00 15.00 0.00 0.10 2036.43%
NAPS 2.52 2.36 2.36 2.28 3.00 2.95 2.79 -6.54%
Adjusted Per Share Value based on latest NOSH - 162,554
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 25.00 21.87 19.79 17.76 18.17 19.29 14.96 40.69%
EPS 4.94 3.50 2.99 3.70 4.28 5.48 3.14 35.15%
DPS 3.97 0.00 3.66 0.00 3.43 0.00 0.02 3270.19%
NAPS 1.0012 0.8761 0.8648 0.8417 0.6856 0.677 0.6352 35.32%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.33 2.90 2.71 2.51 4.17 3.89 3.89 -
P/RPS 5.29 4.92 5.02 5.22 5.24 4.63 5.92 -7.20%
P/EPS 26.79 30.72 33.17 25.05 22.26 16.29 28.23 -3.42%
EY 3.73 3.26 3.01 3.99 4.49 6.14 3.54 3.53%
DY 3.00 0.00 3.69 0.00 3.60 0.00 0.03 2036.43%
P/NAPS 1.32 1.23 1.15 1.10 1.39 1.32 1.39 -3.37%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 01/10/03 26/05/03 28/02/03 26/11/02 22/08/02 -
Price 3.58 3.03 2.90 2.53 2.58 4.06 4.03 -
P/RPS 5.69 5.14 5.37 5.26 3.24 4.83 6.13 -4.83%
P/EPS 28.80 32.10 35.50 25.25 13.77 17.00 29.25 -1.02%
EY 3.47 3.12 2.82 3.96 7.26 5.88 3.42 0.96%
DY 2.79 0.00 3.45 0.00 5.81 0.00 0.02 2565.69%
P/NAPS 1.42 1.28 1.23 1.11 0.86 1.38 1.44 -0.92%

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