[TAANN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.6%
YoY- 84.19%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Annualized Quarter Result
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 925,639 927,986 827,278 666,635 740,139 672,988 636,961 7.76%
PBT 218,221 218,063 98,859 96,189 47,701 120,237 164,604 5.80%
Tax -57,369 -58,889 -26,556 -23,211 -8,947 -24,810 -34,290 10.84%
NP 160,852 159,174 72,303 72,978 38,754 95,427 130,314 4.30%
-
NP to SH 154,650 153,269 74,980 74,394 40,390 96,480 130,431 3.46%
-
Tax Rate 26.29% 27.01% 26.86% 24.13% 18.76% 20.63% 20.83% -
Total Cost 764,787 768,812 754,975 593,657 701,385 577,561 506,647 8.58%
-
Net Worth 0 935,546 813,155 750,527 665,061 669,705 525,240 -
Dividend
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 74,101 61,752 20,586 6,433 32,180 53,662 80,944 -1.75%
Div Payout % 47.92% 40.29% 27.46% 8.65% 79.67% 55.62% 62.06% -
Equity
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 0 935,546 813,155 750,527 665,061 669,705 525,240 -
NOSH 370,507 308,761 257,327 214,436 214,535 214,649 179,876 15.54%
Ratio Analysis
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.38% 17.15% 8.74% 10.95% 5.24% 14.18% 20.46% -
ROE 0.00% 16.38% 9.22% 9.91% 6.07% 14.41% 24.83% -
Per Share
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 249.83 300.55 321.49 310.88 345.00 313.53 354.11 -6.73%
EPS 41.74 49.64 24.28 28.91 18.80 45.00 60.80 -7.24%
DPS 20.00 20.00 8.00 3.00 15.00 25.00 45.00 -14.97%
NAPS 0.00 3.03 3.16 3.50 3.10 3.12 2.92 -
Adjusted Per Share Value based on latest NOSH - 214,539
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 210.21 210.74 187.87 151.39 168.08 152.83 144.65 7.76%
EPS 35.12 34.81 17.03 16.89 9.17 21.91 29.62 3.46%
DPS 16.83 14.02 4.67 1.46 7.31 12.19 18.38 -1.74%
NAPS 0.00 2.1246 1.8466 1.7044 1.5103 1.5209 1.1928 -
Price Multiplier on Financial Quarter End Date
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.50 4.50 3.33 3.34 2.50 4.86 6.60 -
P/RPS 1.80 1.50 1.04 1.07 0.72 1.55 1.86 -0.65%
P/EPS 10.78 9.07 11.43 9.63 13.28 10.81 9.10 3.44%
EY 9.28 11.03 8.75 10.39 7.53 9.25 10.99 -3.32%
DY 4.44 4.44 2.40 0.90 6.00 5.14 6.82 -8.22%
P/NAPS 0.00 1.49 1.05 0.95 0.81 1.56 2.26 -
Price Multiplier on Announcement Date
30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date - 28/02/12 21/02/11 23/02/10 26/02/09 26/02/08 05/02/07 -
Price 0.00 4.85 3.53 3.23 1.56 4.24 7.64 -
P/RPS 0.00 1.61 1.10 1.04 0.45 1.35 2.16 -
P/EPS 0.00 9.77 12.11 9.31 8.29 9.43 10.54 -
EY 0.00 10.24 8.25 10.74 12.07 10.60 9.49 -
DY 0.00 4.12 2.27 0.93 9.62 5.90 5.89 -
P/NAPS 0.00 1.60 1.12 0.92 0.50 1.36 2.62 -

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