[TAGB] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 31.86%
YoY- 36.07%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 692,417 645,201 654,434 649,898 638,021 609,769 596,399 10.43%
PBT 116,788 115,343 131,609 133,903 104,169 84,862 56,874 61.34%
Tax -3,337 -9,757 -10,930 -10,703 -10,735 880 3,158 -
NP 113,451 105,586 120,679 123,200 93,434 85,742 60,032 52.67%
-
NP to SH 113,451 105,586 120,679 123,200 93,434 85,742 60,032 52.67%
-
Tax Rate 2.86% 8.46% 8.30% 7.99% 10.31% -1.04% -5.55% -
Total Cost 578,966 539,615 533,755 526,698 544,587 524,027 536,367 5.21%
-
Net Worth 2,511,036 2,427,266 2,620,250 2,447,096 2,437,351 2,343,618 1,853,999 22.34%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 2,511,036 2,427,266 2,620,250 2,447,096 2,437,351 2,343,618 1,853,999 22.34%
NOSH 5,342,631 5,276,666 5,575,000 5,319,775 5,298,589 5,326,406 4,120,000 18.85%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 16.38% 16.36% 18.44% 18.96% 14.64% 14.06% 10.07% -
ROE 4.52% 4.35% 4.61% 5.03% 3.83% 3.66% 3.24% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 12.96 12.23 11.74 12.22 12.04 11.45 14.48 -7.10%
EPS 2.12 2.00 2.16 2.32 1.76 1.61 1.46 28.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.47 0.46 0.46 0.44 0.45 2.93%
Adjusted Per Share Value based on latest NOSH - 5,319,775
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 13.01 12.12 12.30 12.21 11.99 11.46 11.21 10.40%
EPS 2.13 1.98 2.27 2.32 1.76 1.61 1.13 52.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4718 0.4561 0.4924 0.4598 0.458 0.4404 0.3484 22.33%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.295 0.295 0.29 0.235 0.235 0.25 0.28 -
P/RPS 2.28 2.41 2.47 1.92 1.95 2.18 1.93 11.71%
P/EPS 13.89 14.74 13.40 10.15 13.33 15.53 19.22 -19.42%
EY 7.20 6.78 7.46 9.85 7.50 6.44 5.20 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.62 0.51 0.51 0.57 0.62 1.06%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 02/04/14 12/12/13 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 -
Price 0.32 0.30 0.29 0.29 0.245 0.23 0.25 -
P/RPS 2.47 2.45 2.47 2.37 2.03 2.01 1.73 26.71%
P/EPS 15.07 14.99 13.40 12.52 13.89 14.29 17.16 -8.27%
EY 6.64 6.67 7.46 7.99 7.20 7.00 5.83 9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.62 0.63 0.53 0.52 0.56 13.77%

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