[TAGB] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 12.64%
YoY- 61.93%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 567,821 526,911 502,006 457,064 411,354 370,506 332,492 42.73%
PBT 113,061 120,130 155,321 124,256 109,040 105,545 78,001 27.99%
Tax -9,991 -25,322 -30,135 -21,343 -17,673 -18,446 -12,544 -14.04%
NP 103,070 94,808 125,186 102,913 91,367 87,099 65,457 35.23%
-
NP to SH 103,070 94,808 125,186 102,913 91,367 87,099 65,457 35.23%
-
Tax Rate 8.84% 21.08% 19.40% 17.18% 16.21% 17.48% 16.08% -
Total Cost 464,751 432,103 376,820 354,151 319,987 283,407 267,035 44.54%
-
Net Worth 2,298,240 2,199,487 2,226,299 2,324,280 2,192,381 2,123,671 1,877,453 14.39%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 2,298,240 2,199,487 2,226,299 2,324,280 2,192,381 2,123,671 1,877,453 14.39%
NOSH 5,344,746 5,236,875 5,300,714 5,282,456 5,347,272 5,309,177 4,940,666 5.36%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 18.15% 17.99% 24.94% 22.52% 22.21% 23.51% 19.69% -
ROE 4.48% 4.31% 5.62% 4.43% 4.17% 4.10% 3.49% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 10.62 10.06 9.47 8.65 7.69 6.98 6.73 35.42%
EPS 1.93 1.81 2.36 1.95 1.71 1.64 1.32 28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.44 0.41 0.40 0.38 8.56%
Adjusted Per Share Value based on latest NOSH - 5,282,456
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 10.67 9.90 9.43 8.59 7.73 6.96 6.25 42.70%
EPS 1.94 1.78 2.35 1.93 1.72 1.64 1.23 35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.4133 0.4183 0.4368 0.412 0.3991 0.3528 14.39%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.31 0.30 0.36 0.39 0.45 0.47 0.38 -
P/RPS 2.92 2.98 3.80 4.51 5.85 6.73 5.65 -35.52%
P/EPS 16.08 16.57 15.24 20.02 26.34 28.65 28.68 -31.93%
EY 6.22 6.03 6.56 5.00 3.80 3.49 3.49 46.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.86 0.89 1.10 1.18 1.00 -19.61%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 20/03/12 23/12/11 21/09/11 29/06/11 25/03/11 14/12/10 22/09/10 -
Price 0.30 0.29 0.29 0.37 0.40 0.44 0.41 -
P/RPS 2.82 2.88 3.06 4.28 5.20 6.30 6.09 -40.06%
P/EPS 15.56 16.02 12.28 18.99 23.41 26.82 30.95 -36.69%
EY 6.43 6.24 8.14 5.27 4.27 3.73 3.23 58.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.69 0.84 0.98 1.10 1.08 -25.04%

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