[TAANN] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -93.09%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 218,532 222,146 211,817 150,282 164,567 181,438 179,932 3.28%
PBT 17,612 33,682 38,970 6,060 15,471 38,657 11,787 6.91%
Tax -5,648 -8,745 -10,225 -3,319 -4,890 -11,212 -4,348 4.45%
NP 11,964 24,937 28,745 2,741 10,581 27,445 7,439 8.23%
-
NP to SH 12,545 27,081 28,664 4,027 11,439 26,561 7,985 7.81%
-
Tax Rate 32.07% 25.96% 26.24% 54.77% 31.61% 29.00% 36.89% -
Total Cost 206,568 197,209 183,072 147,541 153,986 153,993 172,493 3.04%
-
Net Worth 1,189,423 1,085,462 1,044,347 949,485 918,211 836,465 755,569 7.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 18,526 37,046 37,033 - - - 6,439 19.24%
Div Payout % 147.68% 136.80% 129.20% - - - 80.65% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,189,423 1,085,462 1,044,347 949,485 918,211 836,465 755,569 7.84%
NOSH 370,537 370,465 370,335 369,449 309,162 257,374 214,650 9.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.47% 11.23% 13.57% 1.82% 6.43% 15.13% 4.13% -
ROE 1.05% 2.49% 2.74% 0.42% 1.25% 3.18% 1.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.98 59.96 57.20 40.68 53.23 70.50 83.83 -5.68%
EPS 3.39 7.31 7.74 1.09 3.70 10.32 3.72 -1.53%
DPS 5.00 10.00 10.00 0.00 0.00 0.00 3.00 8.87%
NAPS 3.21 2.93 2.82 2.57 2.97 3.25 3.52 -1.52%
Adjusted Per Share Value based on latest NOSH - 369,449
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 49.15 49.96 47.64 33.80 37.01 40.81 40.47 3.28%
EPS 2.82 6.09 6.45 0.91 2.57 5.97 1.80 7.76%
DPS 4.17 8.33 8.33 0.00 0.00 0.00 1.45 19.23%
NAPS 2.675 2.4412 2.3487 2.1354 2.065 1.8812 1.6993 7.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.05 3.90 4.18 3.49 5.19 4.64 4.09 -
P/RPS 8.56 6.50 7.31 8.58 9.75 6.58 4.88 9.80%
P/EPS 149.16 53.35 54.01 320.18 140.27 44.96 109.95 5.20%
EY 0.67 1.87 1.85 0.31 0.71 2.22 0.91 -4.97%
DY 0.99 2.56 2.39 0.00 0.00 0.00 0.73 5.20%
P/NAPS 1.57 1.33 1.48 1.36 1.75 1.43 1.16 5.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 26/05/14 23/05/13 24/05/12 27/05/11 27/05/10 -
Price 3.89 3.78 4.26 3.64 4.50 4.53 3.45 -
P/RPS 6.60 6.30 7.45 8.95 8.45 6.43 4.12 8.16%
P/EPS 114.90 51.71 55.04 333.94 121.62 43.90 92.74 3.63%
EY 0.87 1.93 1.82 0.30 0.82 2.28 1.08 -3.53%
DY 1.29 2.65 2.35 0.00 0.00 0.00 0.87 6.77%
P/NAPS 1.21 1.29 1.51 1.42 1.52 1.39 0.98 3.57%

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