[TAANN] YoY 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- -19.06%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 137,518 142,679 124,076 87,150 65,869 64,638 63,208 13.82%
PBT 29,818 25,706 37,343 16,671 15,389 14,689 23,434 4.09%
Tax -5,633 -5,105 -10,728 -2,947 -1,575 -2,008 -3,036 10.84%
NP 24,185 20,601 26,615 13,724 13,814 12,681 20,398 2.87%
-
NP to SH 24,070 20,572 26,615 13,184 13,814 12,681 20,398 2.79%
-
Tax Rate 18.89% 19.86% 28.73% 17.68% 10.23% 13.67% 12.96% -
Total Cost 113,333 122,078 97,461 73,426 52,055 51,957 42,810 17.60%
-
Net Worth 558,579 446,160 389,182 380,835 279,688 246,849 211,559 17.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 17,620 17,360 16,775 16,137 100 - 4,999 23.35%
Div Payout % 73.21% 84.39% 63.03% 122.40% 0.73% - 24.51% -
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 558,579 446,160 389,182 380,835 279,688 246,849 211,559 17.55%
NOSH 176,207 173,603 167,751 161,370 100,246 100,007 99,990 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 17.59% 14.44% 21.45% 15.75% 20.97% 19.62% 32.27% -
ROE 4.31% 4.61% 6.84% 3.46% 4.94% 5.14% 9.64% -
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 78.04 82.19 73.96 54.01 65.71 64.63 63.21 3.57%
EPS 13.66 11.85 15.43 8.17 13.78 12.68 20.40 -6.46%
DPS 10.00 10.00 10.00 10.00 0.10 0.00 5.00 12.24%
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 31.23 32.40 28.18 19.79 14.96 14.68 14.35 13.83%
EPS 5.47 4.67 6.04 2.99 3.14 2.88 4.63 2.81%
DPS 4.00 3.94 3.81 3.66 0.02 0.00 1.14 23.25%
NAPS 1.2685 1.0132 0.8838 0.8648 0.6352 0.5606 0.4804 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 5.69 5.49 6.57 5.02 5.92 5.18 6.38 -1.88%
P/EPS 32.50 38.06 30.63 33.17 28.23 26.42 19.75 8.65%
EY 3.08 2.63 3.26 3.01 3.54 3.79 5.06 -7.93%
DY 2.25 2.22 2.06 3.69 0.03 0.00 1.24 10.43%
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 6.77 5.40 6.15 5.37 6.13 5.43 6.38 0.99%
P/EPS 38.65 37.47 28.68 35.50 29.25 27.68 19.75 11.83%
EY 2.59 2.67 3.49 2.82 3.42 3.61 5.06 -10.55%
DY 1.89 2.25 2.20 3.45 0.02 0.00 1.24 7.27%
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