[TAGB] QoQ TTM Result on 31-Jul-2011 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 21.64%
YoY- 91.25%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 576,670 567,821 526,911 502,006 457,064 411,354 370,506 34.33%
PBT 94,973 113,061 120,130 155,321 124,256 109,040 105,545 -6.80%
Tax -4,433 -9,991 -25,322 -30,135 -21,343 -17,673 -18,446 -61.37%
NP 90,540 103,070 94,808 125,186 102,913 91,367 87,099 2.61%
-
NP to SH 90,540 103,070 94,808 125,186 102,913 91,367 87,099 2.61%
-
Tax Rate 4.67% 8.84% 21.08% 19.40% 17.18% 16.21% 17.48% -
Total Cost 486,130 464,751 432,103 376,820 354,151 319,987 283,407 43.34%
-
Net Worth 2,290,727 2,298,240 2,199,487 2,226,299 2,324,280 2,192,381 2,123,671 5.18%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 2,290,727 2,298,240 2,199,487 2,226,299 2,324,280 2,192,381 2,123,671 5.18%
NOSH 5,327,272 5,344,746 5,236,875 5,300,714 5,282,456 5,347,272 5,309,177 0.22%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.70% 18.15% 17.99% 24.94% 22.52% 22.21% 23.51% -
ROE 3.95% 4.48% 4.31% 5.62% 4.43% 4.17% 4.10% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.82 10.62 10.06 9.47 8.65 7.69 6.98 33.97%
EPS 1.70 1.93 1.81 2.36 1.95 1.71 1.64 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.42 0.42 0.44 0.41 0.40 4.94%
Adjusted Per Share Value based on latest NOSH - 5,300,714
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 10.84 10.67 9.90 9.43 8.59 7.73 6.96 34.39%
EPS 1.70 1.94 1.78 2.35 1.93 1.72 1.64 2.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.4319 0.4133 0.4183 0.4368 0.412 0.3991 5.16%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.28 0.31 0.30 0.36 0.39 0.45 0.47 -
P/RPS 2.59 2.92 2.98 3.80 4.51 5.85 6.73 -47.12%
P/EPS 16.47 16.08 16.57 15.24 20.02 26.34 28.65 -30.88%
EY 6.07 6.22 6.03 6.56 5.00 3.80 3.49 44.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.71 0.86 0.89 1.10 1.18 -32.82%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 20/03/12 23/12/11 21/09/11 29/06/11 25/03/11 14/12/10 -
Price 0.28 0.30 0.29 0.29 0.37 0.40 0.44 -
P/RPS 2.59 2.82 2.88 3.06 4.28 5.20 6.30 -44.74%
P/EPS 16.47 15.56 16.02 12.28 18.99 23.41 26.82 -27.77%
EY 6.07 6.43 6.24 8.14 5.27 4.27 3.73 38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.69 0.69 0.84 0.98 1.10 -29.60%

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