[TAANN] QoQ TTM 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- 40.06%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 330,316 309,035 295,689 278,095 258,513 257,282 256,466 18.43%
PBT 79,765 77,192 67,673 59,550 41,612 42,203 52,102 32.93%
Tax -7,265 -4,602 -2,947 -1,368 120 -1,604 -3,849 52.90%
NP 72,500 72,590 64,726 58,182 41,732 40,599 48,253 31.28%
-
NP to SH 71,177 70,516 61,901 53,037 37,866 38,024 46,969 32.03%
-
Tax Rate 9.11% 5.96% 4.35% 2.30% -0.29% 3.80% 7.39% -
Total Cost 257,816 236,445 230,963 219,913 216,781 216,683 208,213 15.35%
-
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 31,231 25,119 25,119 10,024 15,025 5,000 15,011 63.19%
Div Payout % 43.88% 35.62% 40.58% 18.90% 39.68% 13.15% 31.96% -
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 21.95% 23.49% 21.89% 20.92% 16.14% 15.78% 18.81% -
ROE 18.69% 19.03% 20.50% 17.79% 13.54% 14.29% 18.20% -
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 204.69 190.11 293.83 275.20 257.88 257.17 256.40 -13.97%
EPS 44.11 43.38 61.51 52.49 37.77 38.01 46.96 -4.09%
DPS 19.35 15.45 25.00 10.00 15.00 5.00 15.00 18.55%
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 75.01 70.18 67.15 63.15 58.71 58.43 58.24 18.43%
EPS 16.16 16.01 14.06 12.04 8.60 8.63 10.67 31.98%
DPS 7.09 5.70 5.70 2.28 3.41 1.14 3.41 63.12%
NAPS 0.8648 0.8417 0.6856 0.677 0.6352 0.6043 0.5861 29.69%
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 1.32 1.32 1.42 1.41 1.51 1.40 1.24 4.26%
P/EPS 6.14 5.79 6.78 7.41 10.30 9.50 6.79 -6.50%
EY 16.28 17.28 14.75 13.49 9.71 10.53 14.72 6.96%
DY 7.14 6.16 6.00 2.57 3.86 1.39 4.70 32.25%
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 1.42 1.33 0.88 1.48 1.56 1.51 1.29 6.62%
P/EPS 6.57 5.83 4.19 7.74 10.67 10.23 7.07 -4.78%
EY 15.21 17.15 23.84 12.93 9.37 9.77 14.14 4.99%
DY 6.67 6.11 9.69 2.46 3.72 1.29 4.52 29.70%
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