[TA] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 49.4%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 738,770 723,696 776,538 725,398 706,300 704,804 696,135 4.04%
PBT 195,540 229,804 136,092 126,889 85,260 126,088 148,559 20.12%
Tax -30,874 -23,468 -24,221 -26,557 -21,654 -25,196 -20,917 29.66%
NP 164,666 206,336 111,871 100,332 63,606 100,892 127,642 18.52%
-
NP to SH 131,626 135,648 82,156 81,029 54,238 81,996 99,331 20.66%
-
Tax Rate 15.79% 10.21% 17.80% 20.93% 25.40% 19.98% 14.08% -
Total Cost 574,104 517,360 664,667 625,066 642,694 603,912 568,493 0.65%
-
Net Worth 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 7.93%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 2,671,831 7.93%
NOSH 1,711,910 1,711,910 1,711,910 1,711,887 1,716,392 1,708,249 1,712,712 -0.03%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 22.29% 28.51% 14.41% 13.83% 9.01% 14.31% 18.34% -
ROE 4.39% 4.61% 2.81% 2.83% 3.22% 5.11% 3.72% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 43.15 42.27 45.36 42.37 41.15 41.26 40.65 4.06%
EPS 7.68 7.92 4.80 4.73 3.16 4.80 5.80 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.71 1.67 0.98 0.94 1.56 7.97%
Adjusted Per Share Value based on latest NOSH - 1,708,274
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 29.59 28.98 31.10 29.05 28.29 28.23 27.88 4.05%
EPS 5.27 5.43 3.29 3.25 2.17 3.28 3.98 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1998 1.1792 1.1724 1.1449 0.6737 0.6431 1.07 7.93%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.65 0.505 0.505 0.51 0.54 0.56 0.61 -
P/RPS 1.51 1.19 1.11 1.20 1.31 1.36 1.50 0.44%
P/EPS 8.45 6.37 10.52 10.77 17.09 11.67 10.52 -13.60%
EY 11.83 15.69 9.50 9.28 5.85 8.57 9.51 15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.30 0.31 0.55 0.60 0.39 -3.45%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 -
Price 0.625 0.57 0.515 0.50 0.51 0.57 0.60 -
P/RPS 1.45 1.35 1.14 1.18 1.24 1.38 1.48 -1.35%
P/EPS 8.13 7.19 10.73 10.56 16.14 11.88 10.35 -14.87%
EY 12.30 13.90 9.32 9.47 6.20 8.42 9.67 17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.30 0.30 0.52 0.61 0.38 -3.54%

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