[TAANN] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.73%
YoY- 102.11%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,231,391 1,056,863 1,033,077 877,295 787,589 777,417 910,814 5.14%
PBT 234,228 212,580 169,187 147,202 88,643 121,428 185,965 3.91%
Tax -64,778 -33,908 -42,947 -23,974 -32,563 -37,702 -48,792 4.83%
NP 169,450 178,672 126,240 123,228 56,080 83,726 137,173 3.58%
-
NP to SH 152,813 169,271 125,749 123,166 60,939 82,223 136,810 1.85%
-
Tax Rate 27.66% 15.95% 25.38% 16.29% 36.73% 31.05% 26.24% -
Total Cost 1,061,941 878,191 906,837 754,067 731,509 693,691 773,641 5.41%
-
Net Worth 1,329,488 1,200,541 1,111,262 1,034,349 989,658 931,077 617,577 13.61%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 66,696 55,573 74,094 55,553 18,590 67,942 43,745 7.27%
Div Payout % 43.65% 32.83% 58.92% 45.10% 30.51% 82.63% 31.98% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,329,488 1,200,541 1,111,262 1,034,349 989,658 931,077 617,577 13.61%
NOSH 444,645 444,645 370,420 370,734 370,658 370,947 308,788 6.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.76% 16.91% 12.22% 14.05% 7.12% 10.77% 15.06% -
ROE 11.49% 14.10% 11.32% 11.91% 6.16% 8.83% 22.15% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 276.94 237.69 278.89 236.64 212.48 209.58 294.96 -1.04%
EPS 34.37 38.07 33.95 33.22 16.44 22.17 44.31 -4.14%
DPS 15.00 12.50 20.00 15.00 5.00 18.32 14.17 0.95%
NAPS 2.99 2.70 3.00 2.79 2.67 2.51 2.00 6.92%
Adjusted Per Share Value based on latest NOSH - 370,734
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 279.64 240.01 234.60 199.23 178.86 176.55 206.84 5.14%
EPS 34.70 38.44 28.56 27.97 13.84 18.67 31.07 1.85%
DPS 15.15 12.62 16.83 12.62 4.22 15.43 9.93 7.28%
NAPS 3.0192 2.7263 2.5236 2.3489 2.2474 2.1144 1.4025 13.61%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.54 3.30 3.81 4.35 3.82 4.50 4.61 -
P/RPS 1.28 1.39 1.37 1.84 1.80 2.15 1.56 -3.24%
P/EPS 10.30 8.67 11.22 13.09 23.23 20.30 10.41 -0.17%
EY 9.71 11.54 8.91 7.64 4.30 4.93 9.61 0.17%
DY 4.24 3.79 5.25 3.45 1.31 4.07 3.07 5.52%
P/NAPS 1.18 1.22 1.27 1.56 1.43 1.79 2.31 -10.58%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 29/08/16 28/08/15 29/08/14 27/08/13 - 22/08/11 -
Price 3.47 3.64 3.25 3.88 3.80 0.00 4.40 -
P/RPS 1.25 1.53 1.17 1.64 1.79 0.00 1.49 -2.88%
P/EPS 10.10 9.56 9.57 11.68 23.11 0.00 9.93 0.28%
EY 9.90 10.46 10.45 8.56 4.33 0.00 10.07 -0.28%
DY 4.32 3.43 6.15 3.87 1.32 0.00 3.22 5.01%
P/NAPS 1.16 1.35 1.08 1.39 1.42 0.00 2.20 -10.10%

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