[TAANN] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 100.29%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 486,857 353,371 267,919 274,854 308,171 349,884 298,913 8.46%
PBT 125,993 69,307 48,475 49,315 49,166 75,951 91,319 5.50%
Tax -28 -13,648 -15,473 -10,966 -18,885 -18,336 -20,931 -66.77%
NP 125,965 55,659 33,002 38,349 30,281 57,615 70,388 10.17%
-
NP to SH 103,293 42,769 24,777 32,210 23,090 52,061 67,424 7.36%
-
Tax Rate 0.02% 19.69% 31.92% 22.24% 38.41% 24.14% 22.92% -
Total Cost 360,892 297,712 234,917 236,505 277,890 292,269 228,525 7.90%
-
Net Worth 1,581,258 1,493,166 1,414,149 1,400,631 1,325,042 1,258,345 1,159,544 5.30%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 88,092 44,046 - 22,232 - 22,232 37,046 15.51%
Div Payout % 85.28% 102.99% - 69.02% - 42.70% 54.95% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,581,258 1,493,166 1,414,149 1,400,631 1,325,042 1,258,345 1,159,544 5.30%
NOSH 444,645 444,645 444,645 444,645 444,645 444,645 370,461 3.08%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 25.87% 15.75% 12.32% 13.95% 9.83% 16.47% 23.55% -
ROE 6.53% 2.86% 1.75% 2.30% 1.74% 4.14% 5.81% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 110.53 80.23 60.82 61.81 69.31 78.69 80.69 5.37%
EPS 23.45 9.71 5.62 7.24 5.19 11.71 18.20 4.31%
DPS 20.00 10.00 0.00 5.00 0.00 5.00 10.00 12.23%
NAPS 3.59 3.39 3.21 3.15 2.98 2.83 3.13 2.30%
Adjusted Per Share Value based on latest NOSH - 444,645
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 110.56 80.25 60.84 62.42 69.98 79.46 67.88 8.46%
EPS 23.46 9.71 5.63 7.31 5.24 11.82 15.31 7.36%
DPS 20.01 10.00 0.00 5.05 0.00 5.05 8.41 15.52%
NAPS 3.5909 3.3909 3.2114 3.1807 3.0091 2.8576 2.6332 5.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.94 2.62 2.21 2.67 3.70 3.58 3.70 -
P/RPS 2.66 3.27 3.63 4.32 5.34 4.55 4.59 -8.68%
P/EPS 12.54 26.98 39.29 36.86 71.25 30.58 20.33 -7.73%
EY 7.98 3.71 2.54 2.71 1.40 3.27 4.92 8.38%
DY 6.80 3.82 0.00 1.87 0.00 1.40 2.70 16.62%
P/NAPS 0.82 0.77 0.69 0.85 1.24 1.27 1.18 -5.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 30/11/20 20/11/19 23/11/18 28/11/17 21/11/16 16/11/15 -
Price 3.21 3.09 2.66 2.04 3.56 3.64 4.09 -
P/RPS 2.90 3.85 4.37 3.30 5.14 4.63 5.07 -8.88%
P/EPS 13.69 31.82 47.30 28.16 68.56 31.09 22.47 -7.91%
EY 7.31 3.14 2.11 3.55 1.46 3.22 4.45 8.61%
DY 6.23 3.24 0.00 2.45 0.00 1.37 2.44 16.89%
P/NAPS 0.89 0.91 0.83 0.65 1.19 1.29 1.31 -6.23%

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