[TA] YoY Annual (Unaudited) Result on 31-Jan-2014 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
YoY- 66.79%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 741,303 723,062 979,503 870,729 776,538 696,135 618,822 3.09%
PBT 177,266 68,931 211,328 191,266 136,092 148,559 139,695 4.10%
Tax 9,234 -48,867 -60,309 -12,145 -24,221 -20,917 -32,918 -
NP 186,500 20,064 151,019 179,121 111,871 127,642 106,777 9.87%
-
NP to SH 123,283 2,204 96,693 137,032 82,156 99,331 81,371 7.26%
-
Tax Rate -5.21% 70.89% 28.54% 6.35% 17.80% 14.08% 23.56% -
Total Cost 554,803 702,998 828,484 691,608 664,667 568,493 512,045 1.36%
-
Net Worth 2,396,673 1,949,692 1,831,177 1,797,505 2,927,366 2,671,831 1,489,527 8.36%
Dividend
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 2,396,673 1,949,692 1,831,177 1,797,505 2,927,366 2,671,831 1,489,527 8.36%
NOSH 1,711,910 1,711,910 1,711,380 1,711,910 1,711,910 1,712,712 1,712,100 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 25.16% 2.77% 15.42% 20.57% 14.41% 18.34% 17.25% -
ROE 5.14% 0.11% 5.28% 7.62% 2.81% 3.72% 5.46% -
Per Share
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 43.30 42.65 57.23 50.86 45.36 40.65 36.14 3.10%
EPS 7.20 0.13 5.65 8.00 4.80 5.80 4.75 7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.15 1.07 1.05 1.71 1.56 0.87 8.36%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 29.69 28.96 39.23 34.87 31.10 27.88 24.78 3.10%
EPS 4.94 0.09 3.87 5.49 3.29 3.98 3.26 7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9598 0.7808 0.7334 0.7199 1.1724 1.07 0.5965 8.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/12/16 31/12/15 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.45 0.595 0.745 0.745 0.505 0.61 0.80 -
P/RPS 1.04 0.00 1.30 1.46 1.11 1.50 2.21 -11.95%
P/EPS 6.25 0.00 13.19 9.31 10.52 10.52 16.83 -15.40%
EY 16.00 0.00 7.58 10.74 9.50 9.51 5.94 18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.46 0.70 0.71 0.30 0.39 0.92 -16.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 27/02/17 29/02/16 31/03/15 26/03/14 27/03/13 20/03/12 25/03/11 -
Price 0.535 0.525 0.75 0.82 0.515 0.60 0.72 -
P/RPS 1.24 0.00 1.31 1.61 1.14 1.48 1.99 -7.67%
P/EPS 7.43 0.00 13.27 10.24 10.73 10.35 15.15 -11.33%
EY 13.46 0.00 7.53 9.76 9.32 9.67 6.60 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.70 0.78 0.30 0.38 0.83 -12.36%

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