[TAANN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TAANN] TA ANN HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 100.32%
YoY- 84.18%
Quarter Report
Latest QR
Upcoming QR
TAANN's Result
TAANN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 957,805 925,639 818,605 666,635 740,139 672,988 636,961 8.49%
PBT 223,530 218,221 98,859 96,189 47,702 120,237 164,604 6.30%
Tax -60,043 -57,369 -26,556 -23,211 -8,948 -24,810 -34,290 11.84%
NP 163,487 160,852 72,303 72,978 38,754 95,427 130,314 4.63%
-
NP to SH 156,132 154,650 74,980 74,393 40,391 96,480 130,431 3.66%
-
Tax Rate 26.86% 26.29% 26.86% 24.13% 18.76% 20.63% 20.83% -
Total Cost 794,318 764,787 746,302 593,657 701,385 577,561 506,647 9.40%
-
Net Worth 935,796 0 771,988 643,617 680,099 643,721 381,835 19.62%
Dividend
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 98,821 67,936 19,305 6,431 32,191 53,649 81,771 3.85%
Div Payout % 63.29% 43.93% 25.75% 8.65% 79.70% 55.61% 62.69% -
Equity
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 935,796 0 771,988 643,617 680,099 643,721 381,835 19.62%
NOSH 308,843 370,579 257,329 214,539 214,542 214,573 190,917 10.09%
Ratio Analysis
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.07% 17.38% 8.83% 10.95% 5.24% 14.18% 20.46% -
ROE 16.68% 0.00% 9.71% 11.56% 5.94% 14.99% 34.16% -
Per Share
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 310.13 249.78 318.12 310.73 344.98 313.64 333.63 -1.44%
EPS 50.55 41.73 29.14 34.68 18.83 44.96 68.32 -5.84%
DPS 32.00 18.33 7.50 3.00 15.00 25.00 42.83 -5.66%
NAPS 3.03 0.00 3.00 3.00 3.17 3.00 2.00 8.65%
Adjusted Per Share Value based on latest NOSH - 214,539
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 215.41 208.17 184.10 149.93 166.46 151.35 143.25 8.49%
EPS 35.11 34.78 16.86 16.73 9.08 21.70 29.33 3.66%
DPS 22.22 15.28 4.34 1.45 7.24 12.07 18.39 3.85%
NAPS 2.1046 0.00 1.7362 1.4475 1.5295 1.4477 0.8587 19.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.50 4.50 3.33 3.34 2.50 4.86 6.60 -
P/RPS 1.45 1.80 1.05 1.07 0.72 1.55 1.98 -6.03%
P/EPS 8.90 10.78 11.43 9.63 13.28 10.81 9.66 -1.62%
EY 11.23 9.27 8.75 10.38 7.53 9.25 10.35 1.64%
DY 7.11 4.07 2.25 0.90 6.00 5.14 6.49 1.84%
P/NAPS 1.49 0.00 1.11 1.11 0.79 1.62 3.30 -14.69%
Price Multiplier on Announcement Date
31/12/11 30/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date - - 21/02/11 23/02/10 26/02/09 26/02/08 05/02/07 -
Price 0.00 0.00 3.53 3.23 1.56 4.24 7.64 -
P/RPS 0.00 0.00 1.11 1.04 0.45 1.35 2.29 -
P/EPS 0.00 0.00 12.11 9.31 8.29 9.43 11.18 -
EY 0.00 0.00 8.25 10.74 12.07 10.60 8.94 -
DY 0.00 0.00 2.13 0.93 9.62 5.90 5.61 -
P/NAPS 0.00 0.00 1.18 1.08 0.49 1.41 3.82 -

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