[TAANN] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
Revenue 1,147,072 1,046,790 1,011,626 769,920 797,375 925,639 827,278 5.59%
PBT 176,430 233,571 168,396 113,090 80,375 218,221 98,859 10.12%
Tax -45,326 -42,520 -42,958 -20,341 -28,883 -57,369 -26,556 9.31%
NP 131,104 191,051 125,438 92,749 51,492 160,852 72,303 10.41%
-
NP to SH 121,649 185,936 123,653 92,963 58,305 154,650 74,980 8.39%
-
Tax Rate 25.69% 18.20% 25.51% 17.99% 35.94% 26.29% 26.86% -
Total Cost 1,015,968 855,739 886,188 677,171 745,883 764,787 754,975 5.06%
-
Net Worth 1,271,623 1,182,016 1,056,017 1,007,680 963,106 938,633 813,155 7.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
Div 44,462 74,107 74,106 18,523 18,521 61,752 20,586 13.68%
Div Payout % 36.55% 39.86% 59.93% 19.93% 31.77% 39.93% 27.46% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
Net Worth 1,271,623 1,182,016 1,056,017 1,007,680 963,106 938,633 813,155 7.72%
NOSH 444,645 370,538 370,532 370,470 370,425 308,761 257,327 9.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
NP Margin 11.43% 18.25% 12.40% 12.05% 6.46% 17.38% 8.74% -
ROE 9.57% 15.73% 11.71% 9.23% 6.05% 16.48% 9.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
RPS 257.99 282.51 273.02 207.82 215.26 299.79 321.49 -3.59%
EPS 27.36 50.18 33.37 25.09 15.74 41.74 24.28 2.00%
DPS 10.00 20.00 20.00 5.00 5.00 20.00 8.00 3.78%
NAPS 2.86 3.19 2.85 2.72 2.60 3.04 3.16 -1.64%
Adjusted Per Share Value based on latest NOSH - 370,533
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
RPS 257.99 235.42 227.51 173.15 179.33 208.17 186.05 5.59%
EPS 27.36 41.82 27.81 20.91 13.11 34.78 16.86 8.39%
DPS 10.00 16.67 16.67 4.17 4.17 13.89 4.63 13.68%
NAPS 2.86 2.6583 2.375 2.2663 2.166 2.111 1.8288 7.73%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.95 5.02 3.88 4.17 3.50 4.50 3.33 -
P/RPS 1.53 1.78 1.42 2.01 1.63 1.50 1.04 6.63%
P/EPS 13.99 10.00 11.63 16.62 22.24 8.98 11.43 3.42%
EY 7.15 10.00 8.60 6.02 4.50 11.13 8.75 -3.30%
DY 2.53 3.98 5.15 1.20 1.43 4.44 2.40 0.88%
P/NAPS 1.38 1.57 1.36 1.53 1.35 1.48 1.05 4.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/12/10 CAGR
Date 28/02/17 22/02/16 25/02/15 24/02/14 26/02/13 28/02/12 21/02/11 -
Price 3.88 5.64 3.90 4.10 3.35 4.85 3.53 -
P/RPS 1.50 2.00 1.43 1.97 1.56 1.62 1.10 5.30%
P/EPS 13.74 11.24 11.69 16.34 21.28 9.68 12.11 2.12%
EY 7.28 8.90 8.56 6.12 4.70 10.33 8.25 -2.06%
DY 2.58 3.55 5.13 1.22 1.49 4.12 2.27 2.15%
P/NAPS 1.35 1.77 1.37 1.51 1.29 1.60 1.12 3.15%

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