[TAANN] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 22.64%
YoY- 17.33%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 636,928 743,269 704,455 561,473 533,534 489,083 341,645 10.92%
PBT 49,758 86,206 166,843 120,230 100,816 119,004 72,418 -6.05%
Tax -11,044 -18,869 -35,504 -22,878 -17,922 -22,052 -8,077 5.34%
NP 38,714 67,337 131,339 97,352 82,894 96,952 64,341 -8.11%
-
NP to SH 37,137 68,414 131,746 97,180 82,824 96,952 63,757 -8.60%
-
Tax Rate 22.20% 21.89% 21.28% 19.03% 17.78% 18.53% 11.15% -
Total Cost 598,214 675,932 573,116 464,121 450,640 392,131 277,304 13.65%
-
Net Worth 643,088 704,240 675,945 532,693 457,434 402,205 385,799 8.88%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,431 42,920 71,558 79,455 60,782 50,801 31,231 -23.13%
Div Payout % 17.32% 62.74% 54.32% 81.76% 73.39% 52.40% 48.99% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 643,088 704,240 675,945 532,693 457,434 402,205 385,799 8.88%
NOSH 214,362 214,707 214,585 177,564 173,929 168,286 163,474 4.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.08% 9.06% 18.64% 17.34% 15.54% 19.82% 18.83% -
ROE 5.77% 9.71% 19.49% 18.24% 18.11% 24.11% 16.53% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 297.13 346.18 328.29 316.21 306.75 290.62 208.99 6.03%
EPS 17.32 31.86 61.40 54.73 47.62 57.61 39.00 -12.64%
DPS 3.00 20.00 33.35 45.00 35.00 30.19 19.11 -26.53%
NAPS 3.00 3.28 3.15 3.00 2.63 2.39 2.36 4.07%
Adjusted Per Share Value based on latest NOSH - 177,564
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 143.24 167.16 158.43 126.27 119.99 109.99 76.84 10.92%
EPS 8.35 15.39 29.63 21.86 18.63 21.80 14.34 -8.61%
DPS 1.45 9.65 16.09 17.87 13.67 11.43 7.02 -23.09%
NAPS 1.4463 1.5838 1.5202 1.198 1.0288 0.9046 0.8677 8.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.01 3.26 5.31 5.38 4.10 4.62 2.90 -
P/RPS 1.01 0.94 1.62 1.70 1.34 1.59 1.39 -5.17%
P/EPS 17.37 10.23 8.65 9.83 8.61 8.02 7.44 15.16%
EY 5.76 9.77 11.56 10.17 11.61 12.47 13.45 -13.16%
DY 1.00 6.13 6.28 8.36 8.54 6.53 6.59 -26.94%
P/NAPS 1.00 0.99 1.69 1.79 1.56 1.93 1.23 -3.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 19/11/07 31/10/06 25/10/05 22/10/04 28/11/03 -
Price 3.22 2.78 4.72 7.22 4.13 4.83 3.03 -
P/RPS 1.08 0.80 1.44 2.28 1.35 1.66 1.45 -4.78%
P/EPS 18.59 8.72 7.69 13.19 8.67 8.38 7.77 15.63%
EY 5.38 11.46 13.01 7.58 11.53 11.93 12.87 -13.51%
DY 0.93 7.19 7.07 6.23 8.47 6.25 6.31 -27.29%
P/NAPS 1.07 0.85 1.50 2.41 1.57 2.02 1.28 -2.93%

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