[TAANN] YoY TTM 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- 0.94%
YoY- 87.97%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 523,447 540,878 445,686 330,316 258,513 239,208 232,976 14.43%
PBT 92,881 109,421 103,362 79,765 41,612 68,539 75,241 3.57%
Tax -13,425 -24,718 -16,412 -7,265 120 -7,925 -5,397 16.39%
NP 79,456 84,703 86,950 72,500 41,732 60,614 69,844 2.17%
-
NP to SH 79,239 84,674 86,410 71,177 37,866 60,614 69,844 2.12%
-
Tax Rate 14.45% 22.59% 15.88% 9.11% -0.29% 11.56% 7.17% -
Total Cost 443,991 456,175 358,736 257,816 216,781 178,594 163,132 18.15%
-
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 61,335 43,389 50,801 31,231 15,025 19,983 4,999 51.84%
Div Payout % 77.41% 51.24% 58.79% 43.88% 39.68% 32.97% 7.16% -
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 15.18% 15.66% 19.51% 21.95% 16.14% 25.34% 29.98% -
ROE 14.19% 18.98% 22.20% 18.69% 13.54% 24.56% 33.01% -
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 297.06 311.56 265.68 204.69 257.88 239.19 233.00 4.12%
EPS 44.97 48.77 51.51 44.11 37.77 60.61 69.85 -7.07%
DPS 35.00 24.99 30.28 19.35 15.00 20.00 5.00 38.28%
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 117.72 121.64 100.23 74.29 58.14 53.80 52.40 14.43%
EPS 17.82 19.04 19.43 16.01 8.52 13.63 15.71 2.12%
DPS 13.79 9.76 11.43 7.02 3.38 4.49 1.12 51.92%
NAPS 1.2562 1.0034 0.8753 0.8565 0.629 0.5552 0.4758 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 1.49 1.45 1.83 1.32 1.51 1.40 1.73 -2.45%
P/EPS 9.87 9.25 9.43 6.14 10.30 5.53 5.77 9.35%
EY 10.13 10.81 10.60 16.28 9.71 18.09 17.33 -8.55%
DY 7.88 5.54 6.23 7.14 3.86 5.97 1.24 36.07%
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 1.78 1.43 1.71 1.42 1.56 1.47 1.73 0.47%
P/EPS 11.74 9.10 8.83 6.57 10.67 5.79 5.77 12.56%
EY 8.52 10.99 11.32 15.21 9.37 17.27 17.33 -11.15%
DY 6.63 5.63 6.66 6.67 3.72 5.70 1.24 32.21%
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