[TAANN] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
01-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 80.93%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 270,609 274,910 239,324 165,349 130,679 128,676 115,715 15.20%
PBT 50,504 54,482 63,517 34,867 25,358 33,265 44,231 2.23%
Tax -8,998 -10,693 -14,283 -4,316 -2,580 -3,966 -5,359 9.01%
NP 41,506 43,789 49,234 30,551 22,778 29,299 38,872 1.09%
-
NP to SH 41,282 43,641 49,234 29,470 22,778 29,299 38,872 1.00%
-
Tax Rate 17.82% 19.63% 22.49% 12.38% 10.17% 11.92% 12.12% -
Total Cost 229,103 231,121 190,090 134,798 107,901 99,377 76,843 19.95%
-
Net Worth 558,055 446,308 386,440 382,558 279,712 246,821 211,427 17.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 17,604 17,366 33,313 16,210 - - - -
Div Payout % 42.64% 39.79% 67.66% 55.01% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 558,055 446,308 386,440 382,558 279,712 246,821 211,427 17.54%
NOSH 176,042 173,660 166,569 162,101 100,255 99,996 99,928 9.89%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 15.34% 15.93% 20.57% 18.48% 17.43% 22.77% 33.59% -
ROE 7.40% 9.78% 12.74% 7.70% 8.14% 11.87% 18.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 153.72 158.30 143.68 102.00 130.35 128.68 115.80 4.83%
EPS 23.45 25.13 28.68 18.18 22.72 29.30 38.87 -8.07%
DPS 10.00 10.00 20.00 10.00 0.00 0.00 0.00 -
NAPS 3.17 2.57 2.32 2.36 2.79 2.4683 2.1158 6.96%
Adjusted Per Share Value based on latest NOSH - 161,370
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 61.45 62.43 54.35 37.55 29.68 29.22 26.28 15.20%
EPS 9.37 9.91 11.18 6.69 5.17 6.65 8.83 0.99%
DPS 4.00 3.94 7.57 3.68 0.00 0.00 0.00 -
NAPS 1.2673 1.0135 0.8776 0.8688 0.6352 0.5605 0.4801 17.55%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.44 4.51 4.86 2.71 3.89 3.35 4.03 -
P/RPS 2.89 2.85 3.38 2.66 2.98 2.60 3.48 -3.04%
P/EPS 18.93 17.95 16.44 14.91 17.12 11.43 10.36 10.56%
EY 5.28 5.57 6.08 6.71 5.84 8.75 9.65 -9.55%
DY 2.25 2.22 4.12 3.69 0.00 0.00 0.00 -
P/NAPS 1.40 1.75 2.09 1.15 1.39 1.36 1.90 -4.96%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/07/05 30/08/04 01/10/03 22/08/02 11/09/01 28/08/00 -
Price 5.28 4.44 4.55 2.90 4.03 3.51 4.03 -
P/RPS 3.43 2.80 3.17 2.84 3.09 2.73 3.48 -0.24%
P/EPS 22.52 17.67 15.39 15.95 17.74 11.98 10.36 13.80%
EY 4.44 5.66 6.50 6.27 5.64 8.35 9.65 -12.13%
DY 1.89 2.25 4.40 3.45 0.00 0.00 0.00 -
P/NAPS 1.67 1.73 1.96 1.23 1.44 1.42 1.90 -2.12%

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