Highlights

[TA] YoY Quarter Result on 2018-09-30 [#3]

Stock [TA]: TA ENTERPRISE BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -85.36%    YoY -     -81.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
Revenue 681,348 346,136 174,543 180,307 0 263,195 178,648 31.29%
  YoY % 96.84% 98.31% -3.20% 0.00% 0.00% 47.33% -
  Horiz. % 381.39% 193.75% 97.70% 100.93% 0.00% 147.33% 100.00%
PBT 81,812 111,158 97,846 -56,672 0 73,200 52,978 9.24%
  YoY % -26.40% 13.61% 272.65% 0.00% 0.00% 38.17% -
  Horiz. % 154.43% 209.82% 184.69% -106.97% 0.00% 138.17% 100.00%
Tax -40,966 -2,792 -7,774 -16,731 0 -24,129 -3,924 61.12%
  YoY % -1,367.26% 64.09% 53.54% 0.00% 0.00% -514.91% -
  Horiz. % 1,043.99% 71.15% 198.11% 426.38% -0.00% 614.91% 100.00%
NP 40,846 108,366 90,072 -73,403 0 49,071 49,054 -3.65%
  YoY % -62.31% 20.31% 222.71% 0.00% 0.00% 0.03% -
  Horiz. % 83.27% 220.91% 183.62% -149.64% 0.00% 100.03% 100.00%
NP to SH 14,339 78,850 78,790 -54,895 0 31,659 42,012 -19.63%
  YoY % -81.81% 0.08% 243.53% 0.00% 0.00% -24.64% -
  Horiz. % 34.13% 187.68% 187.54% -130.67% 0.00% 75.36% 100.00%
Tax Rate 50.07 % 2.51 % 7.95 % - % - % 32.96 % 7.41 % 47.48%
  YoY % 1,894.82% -68.43% 0.00% 0.00% 0.00% 344.80% -
  Horiz. % 675.71% 33.87% 107.29% 0.00% 0.00% 444.80% 100.00%
Total Cost 640,502 237,770 84,471 253,710 0 214,124 129,594 38.39%
  YoY % 169.38% 181.48% -66.71% 0.00% 0.00% 65.23% -
  Horiz. % 494.24% 183.47% 65.18% 195.77% 0.00% 165.23% 100.00%
Net Worth 2,636,341 2,567,865 2,191,244 1,985,815 - 1,814,624 2,978,723 -2.45%
  YoY % 2.67% 17.19% 10.34% 0.00% 0.00% -39.08% -
  Horiz. % 88.51% 86.21% 73.56% 66.67% 0.00% 60.92% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
Net Worth 2,636,341 2,567,865 2,191,244 1,985,815 - 1,814,624 2,978,723 -2.45%
  YoY % 2.67% 17.19% 10.34% 0.00% 0.00% -39.08% -
  Horiz. % 88.51% 86.21% 73.56% 66.67% 0.00% 60.92% 100.00%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
NP Margin 5.99 % 31.31 % 51.60 % -40.71 % - % 18.64 % 27.46 % -26.63%
  YoY % -80.87% -39.32% 226.75% 0.00% 0.00% -32.12% -
  Horiz. % 21.81% 114.02% 187.91% -148.25% 0.00% 67.88% 100.00%
ROE 0.54 % 3.07 % 3.60 % -2.76 % - % 1.74 % 1.41 % -17.73%
  YoY % -82.41% -14.72% 230.43% 0.00% 0.00% 23.40% -
  Horiz. % 38.30% 217.73% 255.32% -195.74% 0.00% 123.40% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
RPS 39.80 20.22 10.20 10.53 - 15.37 10.44 31.27%
  YoY % 96.83% 98.24% -3.13% 0.00% 0.00% 47.22% -
  Horiz. % 381.23% 193.68% 97.70% 100.86% 0.00% 147.22% 100.00%
EPS 0.84 4.61 4.60 -3.21 0.00 1.85 2.45 -19.56%
  YoY % -81.78% 0.22% 243.30% 0.00% 0.00% -24.49% -
  Horiz. % 34.29% 188.16% 187.76% -131.02% 0.00% 75.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.5000 1.2800 1.1600 - 1.0600 1.7400 -2.45%
  YoY % 2.67% 17.19% 10.34% 0.00% 0.00% -39.08% -
  Horiz. % 88.51% 86.21% 73.56% 66.67% 0.00% 60.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,711,910
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
RPS 39.80 20.22 10.20 10.53 - 15.37 10.44 31.27%
  YoY % 96.83% 98.24% -3.13% 0.00% 0.00% 47.22% -
  Horiz. % 381.23% 193.68% 97.70% 100.86% 0.00% 147.22% 100.00%
EPS 0.84 4.61 4.60 -3.21 0.00 1.85 2.45 -19.56%
  YoY % -81.78% 0.22% 243.30% 0.00% 0.00% -24.49% -
  Horiz. % 34.29% 188.16% 187.76% -131.02% 0.00% 75.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.5000 1.2800 1.1600 - 1.0600 1.7400 -2.45%
  YoY % 2.67% 17.19% 10.34% 0.00% 0.00% -39.08% -
  Horiz. % 88.51% 86.21% 73.56% 66.67% 0.00% 60.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
Date 28/09/18 29/09/17 30/09/16 30/10/15 30/09/15 31/10/14 31/10/13 -
Price 0.6450 0.6350 0.4850 0.6250 0.6150 0.8700 0.7250 -
P/RPS 1.62 3.14 4.76 5.93 0.00 5.66 6.95 -25.63%
  YoY % -48.41% -34.03% -19.73% 0.00% 0.00% -18.56% -
  Horiz. % 23.31% 45.18% 68.49% 85.32% 0.00% 81.44% 100.00%
P/EPS 77.01 13.79 10.54 -19.49 0.00 47.04 29.54 21.51%
  YoY % 458.45% 30.83% 154.08% 0.00% 0.00% 59.24% -
  Horiz. % 260.70% 46.68% 35.68% -65.98% 0.00% 159.24% 100.00%
EY 1.30 7.25 9.49 -5.13 0.00 2.13 3.38 -17.66%
  YoY % -82.07% -23.60% 284.99% 0.00% 0.00% -36.98% -
  Horiz. % 38.46% 214.50% 280.77% -151.78% 0.00% 63.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.42 0.38 0.54 0.00 0.82 0.42 -
  YoY % 0.00% 10.53% -29.63% 0.00% 0.00% 95.24% -
  Horiz. % 100.00% 100.00% 90.48% 128.57% 0.00% 195.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 CAGR
Date 28/11/18 29/11/17 28/11/16 31/12/15 - 06/02/15 12/12/13 -
Price 0.6250 0.6100 0.4550 0.5950 0.0000 0.7500 0.7650 -
P/RPS 1.57 3.02 4.46 5.65 0.00 4.88 7.33 -26.90%
  YoY % -48.01% -32.29% -21.06% 0.00% 0.00% -33.42% -
  Horiz. % 21.42% 41.20% 60.85% 77.08% 0.00% 66.58% 100.00%
P/EPS 74.62 13.24 9.89 -18.56 0.00 40.56 31.17 19.42%
  YoY % 463.60% 33.87% 153.29% 0.00% 0.00% 30.13% -
  Horiz. % 239.40% 42.48% 31.73% -59.54% 0.00% 130.13% 100.00%
EY 1.34 7.55 10.12 -5.39 0.00 2.47 3.21 -16.28%
  YoY % -82.25% -25.40% 287.76% 0.00% 0.00% -23.05% -
  Horiz. % 41.74% 235.20% 315.26% -167.91% 0.00% 76.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.41 0.36 0.51 0.00 0.71 0.44 -1.43%
  YoY % 0.00% 13.89% -29.41% 0.00% 0.00% 61.36% -
  Horiz. % 93.18% 93.18% 81.82% 115.91% 0.00% 161.36% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers