[TAANN] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -40.96%
YoY- -58.14%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 636,928 681,148 712,881 740,139 743,269 696,096 687,287 -4.94%
PBT 49,758 50,330 42,469 47,702 86,206 94,311 103,507 -38.60%
Tax -11,044 -12,548 -9,532 -8,948 -18,869 -18,971 -21,347 -35.52%
NP 38,714 37,782 32,937 38,754 67,337 75,340 82,160 -39.41%
-
NP to SH 37,137 37,666 35,199 40,391 68,414 76,062 83,301 -41.61%
-
Tax Rate 22.20% 24.93% 22.44% 18.76% 21.89% 20.12% 20.62% -
Total Cost 598,214 643,366 679,944 701,385 675,932 620,756 605,127 -0.76%
-
Net Worth 643,088 707,449 675,775 680,099 704,240 703,847 684,373 -4.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,431 17,166 21,464 32,191 42,920 42,914 42,917 -71.75%
Div Payout % 17.32% 45.58% 60.98% 79.70% 62.74% 56.42% 51.52% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 643,088 707,449 675,775 680,099 704,240 703,847 684,373 -4.05%
NOSH 214,362 214,378 214,532 214,542 214,707 214,587 214,537 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.08% 5.55% 4.62% 5.24% 9.06% 10.82% 11.95% -
ROE 5.77% 5.32% 5.21% 5.94% 9.71% 10.81% 12.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 297.13 317.73 332.30 344.98 346.18 324.39 320.36 -4.89%
EPS 17.32 17.57 16.41 18.83 31.86 35.45 38.83 -41.59%
DPS 3.00 8.00 10.00 15.00 20.00 20.00 20.00 -71.73%
NAPS 3.00 3.30 3.15 3.17 3.28 3.28 3.19 -4.00%
Adjusted Per Share Value based on latest NOSH - 214,542
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 143.24 153.19 160.33 166.46 167.16 156.55 154.57 -4.94%
EPS 8.35 8.47 7.92 9.08 15.39 17.11 18.73 -41.61%
DPS 1.45 3.86 4.83 7.24 9.65 9.65 9.65 -71.70%
NAPS 1.4463 1.591 1.5198 1.5295 1.5838 1.5829 1.5391 -4.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.01 2.92 2.05 2.50 3.26 4.72 4.72 -
P/RPS 1.01 0.92 0.62 0.72 0.94 1.46 1.47 -22.11%
P/EPS 17.37 16.62 12.49 13.28 10.23 13.32 12.16 26.80%
EY 5.76 6.02 8.00 7.53 9.77 7.51 8.23 -21.15%
DY 1.00 2.74 4.88 6.00 6.13 4.24 4.24 -61.79%
P/NAPS 1.00 0.88 0.65 0.79 0.99 1.44 1.48 -22.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 17/08/09 22/05/09 26/02/09 20/11/08 28/08/08 26/05/08 -
Price 3.22 3.28 2.49 1.56 2.78 4.27 5.28 -
P/RPS 1.08 1.03 0.75 0.45 0.80 1.32 1.65 -24.59%
P/EPS 18.59 18.67 15.18 8.29 8.72 12.05 13.60 23.14%
EY 5.38 5.36 6.59 12.07 11.46 8.30 7.35 -18.76%
DY 0.93 2.44 4.02 9.62 7.19 4.68 3.79 -60.77%
P/NAPS 1.07 0.99 0.79 0.49 0.85 1.30 1.66 -25.36%

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