[TA] YoY Annual (Unaudited) Result on 31-Jan-2004 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
YoY- 635.81%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 354,520 312,756 283,284 206,714 154,533 196,162 376,873 -1.01%
PBT 143,115 89,504 129,242 133,269 20,006 6,218 20,349 38.39%
Tax -9,380 -8,796 -12,869 -16,975 -4,201 5,286 12,481 -
NP 133,735 80,708 116,373 116,294 15,805 11,504 32,830 26.36%
-
NP to SH 133,063 80,348 116,373 116,294 15,805 11,504 32,830 26.25%
-
Tax Rate 6.55% 9.83% 9.96% 12.74% 21.00% -85.01% -61.33% -
Total Cost 220,785 232,048 166,911 90,420 138,728 184,658 344,043 -7.12%
-
Net Worth 1,859,302 1,780,369 1,767,336 1,673,611 1,559,999 1,507,420 1,503,880 3.59%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - 79,729 66,413 - - 9,582 -
Div Payout % - - 68.51% 57.11% - - 29.19% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,859,302 1,780,369 1,767,336 1,673,611 1,559,999 1,507,420 1,503,880 3.59%
NOSH 1,328,073 1,328,634 1,328,824 1,328,263 1,333,333 1,322,298 1,330,867 -0.03%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 37.72% 25.81% 41.08% 56.26% 10.23% 5.86% 8.71% -
ROE 7.16% 4.51% 6.58% 6.95% 1.01% 0.76% 2.18% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 26.69 23.54 21.32 15.56 11.59 14.83 28.32 -0.98%
EPS 10.02 6.05 8.76 8.75 1.19 0.87 2.47 26.27%
DPS 0.00 0.00 6.00 5.00 0.00 0.00 0.72 -
NAPS 1.40 1.34 1.33 1.26 1.17 1.14 1.13 3.63%
Adjusted Per Share Value based on latest NOSH - 1,327,158
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 14.20 12.53 11.35 8.28 6.19 7.86 15.09 -1.00%
EPS 5.33 3.22 4.66 4.66 0.63 0.46 1.31 26.33%
DPS 0.00 0.00 3.19 2.66 0.00 0.00 0.38 -
NAPS 0.7446 0.713 0.7078 0.6703 0.6248 0.6037 0.6023 3.59%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.88 0.67 0.86 1.09 0.54 0.74 0.84 -
P/RPS 3.30 2.85 4.03 7.00 4.66 4.99 2.97 1.77%
P/EPS 8.78 11.08 9.82 12.45 45.56 85.06 34.05 -20.21%
EY 11.39 9.03 10.18 8.03 2.20 1.18 2.94 25.30%
DY 0.00 0.00 6.98 4.59 0.00 0.00 0.86 -
P/NAPS 0.63 0.50 0.65 0.87 0.46 0.65 0.74 -2.64%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 26/03/07 28/03/06 30/03/05 30/03/04 31/03/03 27/03/02 30/03/01 -
Price 1.80 0.65 0.79 0.90 0.49 0.74 0.52 -
P/RPS 6.74 2.76 3.71 5.78 4.23 4.99 1.84 24.14%
P/EPS 17.97 10.75 9.02 10.28 41.34 85.06 21.08 -2.62%
EY 5.57 9.30 11.09 9.73 2.42 1.18 4.74 2.72%
DY 0.00 0.00 7.59 5.56 0.00 0.00 1.38 -
P/NAPS 1.29 0.49 0.59 0.71 0.42 0.65 0.46 18.74%

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