[TA] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -33.85%
YoY- -54.77%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 723,696 776,538 725,398 706,300 704,804 696,135 671,765 5.09%
PBT 229,804 136,092 126,889 85,260 126,088 148,559 160,656 26.97%
Tax -23,468 -24,221 -26,557 -21,654 -25,196 -20,917 -39,981 -29.91%
NP 206,336 111,871 100,332 63,606 100,892 127,642 120,674 43.03%
-
NP to SH 135,648 82,156 81,029 54,238 81,996 99,331 95,584 26.31%
-
Tax Rate 10.21% 17.80% 20.93% 25.40% 19.98% 14.08% 24.89% -
Total Cost 517,360 664,667 625,066 642,694 603,912 568,493 551,090 -4.12%
-
Net Worth 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 1,574,056 51.87%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 1,574,056 51.87%
NOSH 1,711,910 1,711,910 1,711,887 1,716,392 1,708,249 1,712,712 1,710,930 0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 28.51% 14.41% 13.83% 9.01% 14.31% 18.34% 17.96% -
ROE 4.61% 2.81% 2.83% 3.22% 5.11% 3.72% 6.07% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 42.27 45.36 42.37 41.15 41.26 40.65 39.26 5.05%
EPS 7.92 4.80 4.73 3.16 4.80 5.80 5.59 26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.71 1.67 0.98 0.94 1.56 0.92 51.81%
Adjusted Per Share Value based on latest NOSH - 1,697,435
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 28.98 31.10 29.05 28.29 28.23 27.88 26.90 5.09%
EPS 5.43 3.29 3.25 2.17 3.28 3.98 3.83 26.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1792 1.1724 1.1449 0.6737 0.6431 1.07 0.6304 51.87%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.505 0.505 0.51 0.54 0.56 0.61 0.59 -
P/RPS 1.19 1.11 1.20 1.31 1.36 1.50 1.50 -14.31%
P/EPS 6.37 10.52 10.77 17.09 11.67 10.52 10.56 -28.62%
EY 15.69 9.50 9.28 5.85 8.57 9.51 9.47 40.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.55 0.60 0.39 0.64 -41.03%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 -
Price 0.57 0.515 0.50 0.51 0.57 0.60 0.58 -
P/RPS 1.35 1.14 1.18 1.24 1.38 1.48 1.48 -5.95%
P/EPS 7.19 10.73 10.56 16.14 11.88 10.35 10.38 -21.73%
EY 13.90 9.32 9.47 6.20 8.42 9.67 9.63 27.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.30 0.52 0.61 0.38 0.63 -35.04%

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