[TAANN] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -13.61%
YoY- 81.7%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 133,091 132,231 115,248 78,199 64,810 64,037 52,504 16.76%
PBT 20,686 28,776 26,174 18,196 9,968 18,576 20,797 -0.08%
Tax -3,365 -5,707 -3,555 -1,368 -1,004 -1,958 -2,323 6.36%
NP 17,321 23,069 22,619 16,828 8,964 16,618 18,474 -1.06%
-
NP to SH 17,212 23,069 22,619 16,288 8,964 16,618 18,474 -1.17%
-
Tax Rate 16.27% 19.83% 13.58% 7.52% 10.07% 10.54% 11.17% -
Total Cost 115,770 109,162 92,629 61,371 55,846 47,419 34,030 22.62%
-
Net Worth 550,291 442,633 439,743 370,625 266,118 245,265 197,192 18.64%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 16,531 - - 10,010 - -
Div Payout % - - 73.09% - - 60.24% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 550,291 442,633 439,743 370,625 266,118 245,265 197,192 18.64%
NOSH 175,812 173,581 165,317 162,554 100,044 100,108 99,859 9.88%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.01% 17.45% 19.63% 21.52% 13.83% 25.95% 35.19% -
ROE 3.13% 5.21% 5.14% 4.39% 3.37% 6.78% 9.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 75.70 76.18 69.71 48.11 64.78 63.97 52.58 6.25%
EPS 9.79 13.29 13.24 10.02 8.96 16.60 18.50 -10.05%
DPS 0.00 0.00 10.00 0.00 0.00 10.00 0.00 -
NAPS 3.13 2.55 2.66 2.28 2.66 2.45 1.9747 7.97%
Adjusted Per Share Value based on latest NOSH - 162,554
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.93 29.74 25.92 17.59 14.58 14.40 11.81 16.75%
EPS 3.87 5.19 5.09 3.66 2.02 3.74 4.15 -1.15%
DPS 0.00 0.00 3.72 0.00 0.00 2.25 0.00 -
NAPS 1.2376 0.9955 0.989 0.8335 0.5985 0.5516 0.4435 18.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.24 4.44 4.62 2.51 3.61 3.03 4.58 -
P/RPS 5.60 5.83 6.63 5.22 5.57 4.74 8.71 -7.09%
P/EPS 43.31 33.41 33.77 25.05 40.29 18.25 24.76 9.76%
EY 2.31 2.99 2.96 3.99 2.48 5.48 4.04 -8.89%
DY 0.00 0.00 2.16 0.00 0.00 3.30 0.00 -
P/NAPS 1.35 1.74 1.74 1.10 1.36 1.24 2.32 -8.62%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 20/04/05 27/05/04 26/05/03 24/05/02 25/05/01 29/05/00 -
Price 4.51 4.48 4.76 2.53 3.89 2.92 4.06 -
P/RPS 5.96 5.88 6.83 5.26 6.00 4.56 7.72 -4.21%
P/EPS 46.07 33.71 34.79 25.25 43.42 17.59 21.95 13.14%
EY 2.17 2.97 2.87 3.96 2.30 5.68 4.56 -11.63%
DY 0.00 0.00 2.10 0.00 0.00 3.42 0.00 -
P/NAPS 1.44 1.76 1.79 1.11 1.46 1.19 2.06 -5.79%

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