[TAANN] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.71%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 527,748 505,292 371,711 295,689 256,466 226,245 117,264 -1.58%
PBT 96,859 118,456 74,712 67,673 52,102 79,505 31,010 -1.20%
Tax -15,239 -28,189 -6,444 -2,947 -3,849 -9,318 -38 -6.17%
NP 81,620 90,267 68,268 64,726 48,253 70,187 30,972 -1.02%
-
NP to SH 81,598 90,267 66,648 61,901 46,969 70,187 30,972 -1.02%
-
Tax Rate 15.73% 23.80% 8.63% 4.35% 7.39% 11.72% 0.12% -
Total Cost 446,128 415,025 303,443 230,963 208,213 156,058 86,292 -1.73%
-
Net Worth 526,441 419,941 440,862 301,894 258,068 229,356 40,572 -2.68%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 61,075 59,336 33,631 25,119 15,011 14,972 2,254 -3.44%
Div Payout % 74.85% 65.73% 50.46% 40.58% 31.96% 21.33% 7.28% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 526,441 419,941 440,862 301,894 258,068 229,356 40,572 -2.68%
NOSH 175,480 173,529 174,945 100,631 100,026 99,720 22,540 -2.15%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 15.47% 17.86% 18.37% 21.89% 18.81% 31.02% 26.41% -
ROE 15.50% 21.50% 15.12% 20.50% 18.20% 30.60% 76.34% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 300.74 291.19 212.47 293.83 256.40 226.88 520.24 0.58%
EPS 46.50 52.02 38.10 61.51 46.96 70.38 137.41 1.15%
DPS 35.00 34.19 19.22 25.00 15.00 15.00 10.00 -1.32%
NAPS 3.00 2.42 2.52 3.00 2.58 2.30 1.80 -0.54%
Adjusted Per Share Value based on latest NOSH - 100,631
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 119.85 114.75 84.41 67.15 58.24 51.38 26.63 -1.58%
EPS 18.53 20.50 15.14 14.06 10.67 15.94 7.03 -1.02%
DPS 13.87 13.47 7.64 5.70 3.41 3.40 0.51 -3.45%
NAPS 1.1955 0.9537 1.0012 0.6856 0.5861 0.5209 0.0921 -2.68%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.75 4.48 3.33 4.17 3.19 3.42 0.00 -
P/RPS 1.25 1.54 1.57 1.42 1.24 1.51 0.00 -100.00%
P/EPS 8.06 8.61 8.74 6.78 6.79 4.86 0.00 -100.00%
EY 12.40 11.61 11.44 14.75 14.72 20.58 0.00 -100.00%
DY 9.33 7.63 5.77 6.00 4.70 4.39 0.00 -100.00%
P/NAPS 1.25 1.85 1.32 1.39 1.24 1.49 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 27/01/05 26/02/04 28/02/03 25/02/02 27/02/01 - -
Price 3.96 4.51 3.58 2.58 3.32 3.26 0.00 -
P/RPS 1.32 1.55 1.68 0.88 1.29 1.44 0.00 -100.00%
P/EPS 8.52 8.67 9.40 4.19 7.07 4.63 0.00 -100.00%
EY 11.74 11.53 10.64 23.84 14.14 21.59 0.00 -100.00%
DY 8.84 7.58 5.37 9.69 4.52 4.60 0.00 -100.00%
P/NAPS 1.32 1.86 1.42 0.86 1.29 1.42 0.00 -100.00%

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