[TAANN] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.71%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 341,645 330,316 309,035 295,689 278,095 258,513 257,282 20.79%
PBT 72,418 79,765 77,192 67,673 59,550 41,612 42,203 43.28%
Tax -8,077 -7,265 -4,602 -2,947 -1,368 120 -1,604 193.49%
NP 64,341 72,500 72,590 64,726 58,182 41,732 40,599 35.89%
-
NP to SH 63,757 71,177 70,516 61,901 53,037 37,866 38,024 41.09%
-
Tax Rate 11.15% 9.11% 5.96% 4.35% 2.30% -0.29% 3.80% -
Total Cost 277,304 257,816 236,445 230,963 219,913 216,781 216,683 17.85%
-
Net Worth 385,799 380,835 370,625 301,894 298,100 279,688 266,118 28.06%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 31,231 31,231 25,119 25,119 10,024 15,025 5,000 238.78%
Div Payout % 48.99% 43.88% 35.62% 40.58% 18.90% 39.68% 13.15% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 385,799 380,835 370,625 301,894 298,100 279,688 266,118 28.06%
NOSH 163,474 161,370 162,554 100,631 101,051 100,246 100,044 38.68%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.83% 21.95% 23.49% 21.89% 20.92% 16.14% 15.78% -
ROE 16.53% 18.69% 19.03% 20.50% 17.79% 13.54% 14.29% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 208.99 204.69 190.11 293.83 275.20 257.88 257.17 -12.90%
EPS 39.00 44.11 43.38 61.51 52.49 37.77 38.01 1.72%
DPS 19.11 19.35 15.45 25.00 10.00 15.00 5.00 144.25%
NAPS 2.36 2.36 2.28 3.00 2.95 2.79 2.66 -7.66%
Adjusted Per Share Value based on latest NOSH - 100,631
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 77.58 75.01 70.18 67.15 63.15 58.71 58.43 20.78%
EPS 14.48 16.16 16.01 14.06 12.04 8.60 8.63 41.15%
DPS 7.09 7.09 5.70 5.70 2.28 3.41 1.14 237.81%
NAPS 0.8761 0.8648 0.8417 0.6856 0.677 0.6352 0.6043 28.06%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.90 2.71 2.51 4.17 3.89 3.89 3.61 -
P/RPS 1.39 1.32 1.32 1.42 1.41 1.51 1.40 -0.47%
P/EPS 7.44 6.14 5.79 6.78 7.41 10.30 9.50 -15.02%
EY 13.45 16.28 17.28 14.75 13.49 9.71 10.53 17.70%
DY 6.59 7.14 6.16 6.00 2.57 3.86 1.39 181.94%
P/NAPS 1.23 1.15 1.10 1.39 1.32 1.39 1.36 -6.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 01/10/03 26/05/03 28/02/03 26/11/02 22/08/02 24/05/02 -
Price 3.03 2.90 2.53 2.58 4.06 4.03 3.89 -
P/RPS 1.45 1.42 1.33 0.88 1.48 1.56 1.51 -2.66%
P/EPS 7.77 6.57 5.83 4.19 7.74 10.67 10.23 -16.74%
EY 12.87 15.21 17.15 23.84 12.93 9.37 9.77 20.14%
DY 6.31 6.67 6.11 9.69 2.46 3.72 1.29 187.87%
P/NAPS 1.28 1.23 1.11 0.86 1.38 1.44 1.46 -8.39%

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