[TAANN] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.27%
YoY- -7.12%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 221,430 174,257 170,365 132,339 139,683 96,286 84,957 17.29%
PBT 30,025 38,130 52,601 25,252 33,857 18,215 25,562 2.71%
Tax -7,816 -7,918 -10,540 -1,087 -7,883 -2,243 -1,431 32.67%
NP 22,209 30,212 42,061 24,165 25,974 15,972 24,131 -1.37%
-
NP to SH 22,394 30,042 42,065 24,124 25,974 15,432 24,131 -1.23%
-
Tax Rate 26.03% 20.77% 20.04% 4.30% 23.28% 12.31% 5.60% -
Total Cost 199,221 144,045 128,304 108,174 113,709 80,314 60,826 21.84%
-
Net Worth 704,240 675,945 612,597 457,434 402,205 385,799 298,100 15.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,735 10,729 35,512 17,392 - - - -
Div Payout % 47.94% 35.71% 84.42% 72.10% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 704,240 675,945 612,597 457,434 402,205 385,799 298,100 15.39%
NOSH 214,707 214,585 177,564 173,929 168,286 163,474 101,051 13.37%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.03% 17.34% 24.69% 18.26% 18.59% 16.59% 28.40% -
ROE 3.18% 4.44% 6.87% 5.27% 6.46% 4.00% 8.09% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 103.13 81.21 95.95 76.09 83.00 58.90 84.07 3.46%
EPS 10.43 14.00 23.69 13.87 15.00 9.44 23.88 -12.88%
DPS 5.00 5.00 20.00 10.00 0.00 0.00 0.00 -
NAPS 3.28 3.15 3.45 2.63 2.39 2.36 2.95 1.78%
Adjusted Per Share Value based on latest NOSH - 173,929
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 50.29 39.57 38.69 30.05 31.72 21.87 19.29 17.29%
EPS 5.09 6.82 9.55 5.48 5.90 3.50 5.48 -1.22%
DPS 2.44 2.44 8.06 3.95 0.00 0.00 0.00 -
NAPS 1.5993 1.535 1.3912 1.0388 0.9134 0.8761 0.677 15.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 3.26 5.31 5.38 4.10 4.62 2.90 3.89 -
P/RPS 3.16 6.54 5.61 5.39 5.57 4.92 4.63 -6.16%
P/EPS 31.26 37.93 22.71 29.56 29.93 30.72 16.29 11.46%
EY 3.20 2.64 4.40 3.38 3.34 3.26 6.14 -10.28%
DY 1.53 0.94 3.72 2.44 0.00 0.00 0.00 -
P/NAPS 0.99 1.69 1.56 1.56 1.93 1.23 1.32 -4.67%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 19/11/07 31/10/06 25/10/05 22/10/04 28/11/03 26/11/02 -
Price 2.78 4.72 7.22 4.13 4.83 3.03 4.06 -
P/RPS 2.70 5.81 7.53 5.43 5.82 5.14 4.83 -9.23%
P/EPS 26.65 33.71 30.48 29.78 31.29 32.10 17.00 7.77%
EY 3.75 2.97 3.28 3.36 3.20 3.12 5.88 -7.21%
DY 1.80 1.06 2.77 2.42 0.00 0.00 0.00 -
P/NAPS 0.85 1.50 2.09 1.57 2.02 1.28 1.38 -7.75%

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