[TAANN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.53%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 636,961 527,748 505,292 371,711 295,689 256,466 226,245 18.81%
PBT 164,604 96,859 118,456 74,712 67,673 52,102 79,505 12.88%
Tax -34,290 -15,239 -28,189 -6,444 -2,947 -3,849 -9,318 24.24%
NP 130,314 81,620 90,267 68,268 64,726 48,253 70,187 10.85%
-
NP to SH 130,431 81,598 90,267 66,648 61,901 46,969 70,187 10.87%
-
Tax Rate 20.83% 15.73% 23.80% 8.63% 4.35% 7.39% 11.72% -
Total Cost 506,647 446,128 415,025 303,443 230,963 208,213 156,058 21.67%
-
Net Worth 381,835 526,441 419,941 440,862 301,894 258,068 229,356 8.86%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 81,771 61,075 59,336 33,631 25,119 15,011 14,972 32.68%
Div Payout % 62.69% 74.85% 65.73% 50.46% 40.58% 31.96% 21.33% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 381,835 526,441 419,941 440,862 301,894 258,068 229,356 8.86%
NOSH 190,917 175,480 173,529 174,945 100,631 100,026 99,720 11.42%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 20.46% 15.47% 17.86% 18.37% 21.89% 18.81% 31.02% -
ROE 34.16% 15.50% 21.50% 15.12% 20.50% 18.20% 30.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 333.63 300.74 291.19 212.47 293.83 256.40 226.88 6.63%
EPS 68.32 46.50 52.02 38.10 61.51 46.96 70.38 -0.49%
DPS 42.83 35.00 34.19 19.22 25.00 15.00 15.00 19.09%
NAPS 2.00 3.00 2.42 2.52 3.00 2.58 2.30 -2.30%
Adjusted Per Share Value based on latest NOSH - 174,945
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 143.25 118.69 113.64 83.60 66.50 57.68 50.88 18.82%
EPS 29.33 18.35 20.30 14.99 13.92 10.56 15.78 10.87%
DPS 18.39 13.74 13.34 7.56 5.65 3.38 3.37 32.66%
NAPS 0.8587 1.184 0.9444 0.9915 0.679 0.5804 0.5158 8.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 6.60 3.75 4.48 3.33 4.17 3.19 3.42 -
P/RPS 1.98 1.25 1.54 1.57 1.42 1.24 1.51 4.61%
P/EPS 9.66 8.06 8.61 8.74 6.78 6.79 4.86 12.12%
EY 10.35 12.40 11.61 11.44 14.75 14.72 20.58 -10.81%
DY 6.49 9.33 7.63 5.77 6.00 4.70 4.39 6.72%
P/NAPS 3.30 1.25 1.85 1.32 1.39 1.24 1.49 14.16%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/02/07 23/02/06 27/01/05 26/02/04 28/02/03 25/02/02 27/02/01 -
Price 7.64 3.96 4.51 3.58 2.58 3.32 3.26 -
P/RPS 2.29 1.32 1.55 1.68 0.88 1.29 1.44 8.03%
P/EPS 11.18 8.52 8.67 9.40 4.19 7.07 4.63 15.81%
EY 8.94 11.74 11.53 10.64 23.84 14.14 21.59 -13.66%
DY 5.61 8.84 7.58 5.37 9.69 4.52 4.60 3.36%
P/NAPS 3.82 1.32 1.86 1.42 0.86 1.29 1.42 17.92%

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