[TAANN] YoY Annualized Quarter 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- -46.47%
YoY- -58.14%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 927,986 827,278 666,635 740,139 672,988 636,961 527,748 9.85%
PBT 218,063 98,859 96,189 47,701 120,237 164,604 96,790 14.48%
Tax -58,889 -26,556 -23,211 -8,947 -24,810 -34,290 -15,051 25.51%
NP 159,174 72,303 72,978 38,754 95,427 130,314 81,739 11.74%
-
NP to SH 153,269 74,980 74,394 40,390 96,480 130,431 81,598 11.07%
-
Tax Rate 27.01% 26.86% 24.13% 18.76% 20.63% 20.83% 15.55% -
Total Cost 768,812 754,975 593,657 701,385 577,561 506,647 446,009 9.49%
-
Net Worth 935,546 813,155 750,527 665,061 669,705 525,240 529,396 9.95%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 61,752 20,586 6,433 32,180 53,662 80,944 60,950 0.21%
Div Payout % 40.29% 27.46% 8.65% 79.67% 55.62% 62.06% 74.70% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 935,546 813,155 750,527 665,061 669,705 525,240 529,396 9.95%
NOSH 308,761 257,327 214,436 214,535 214,649 179,876 174,143 10.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.15% 8.74% 10.95% 5.24% 14.18% 20.46% 15.49% -
ROE 16.38% 9.22% 9.91% 6.07% 14.41% 24.83% 15.41% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 300.55 321.49 310.88 345.00 313.53 354.11 303.05 -0.13%
EPS 49.64 24.28 28.91 18.80 45.00 60.80 46.90 0.95%
DPS 20.00 8.00 3.00 15.00 25.00 45.00 35.00 -8.90%
NAPS 3.03 3.16 3.50 3.10 3.12 2.92 3.04 -0.05%
Adjusted Per Share Value based on latest NOSH - 214,542
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 210.74 187.87 151.39 168.08 152.83 144.65 119.85 9.85%
EPS 34.81 17.03 16.89 9.17 21.91 29.62 18.53 11.07%
DPS 14.02 4.67 1.46 7.31 12.19 18.38 13.84 0.21%
NAPS 2.1246 1.8466 1.7044 1.5103 1.5209 1.1928 1.2022 9.95%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.50 3.33 3.34 2.50 4.86 6.60 3.75 -
P/RPS 1.50 1.04 1.07 0.72 1.55 1.86 1.24 3.22%
P/EPS 9.07 11.43 9.63 13.28 10.81 9.10 8.00 2.11%
EY 11.03 8.75 10.39 7.53 9.25 10.99 12.50 -2.06%
DY 4.44 2.40 0.90 6.00 5.14 6.82 9.33 -11.63%
P/NAPS 1.49 1.05 0.95 0.81 1.56 2.26 1.23 3.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 21/02/11 23/02/10 26/02/09 26/02/08 05/02/07 23/02/06 -
Price 4.85 3.53 3.23 1.56 4.24 7.64 3.96 -
P/RPS 1.61 1.10 1.04 0.45 1.35 2.16 1.31 3.49%
P/EPS 9.77 12.11 9.31 8.29 9.43 10.54 8.45 2.44%
EY 10.24 8.25 10.74 12.07 10.60 9.49 11.83 -2.37%
DY 4.12 2.27 0.93 9.62 5.90 5.89 8.84 -11.94%
P/NAPS 1.60 1.12 0.92 0.50 1.36 2.62 1.30 3.51%

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