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

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
02-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 646,146 534,947 0 692,417 642,004 567,821 411,354 7.92%
PBT 222,489 84,018 0 116,788 107,380 113,061 109,040 12.80%
Tax 9,872 -40,397 0 -3,337 -15,206 -9,991 -17,673 -
NP 232,361 43,621 0 113,451 92,174 103,070 91,367 17.07%
-
NP to SH 232,361 43,621 0 113,451 92,174 103,070 91,367 17.07%
-
Tax Rate -4.44% 48.08% - 2.86% 14.16% 8.84% 16.21% -
Total Cost 413,785 491,326 0 578,966 549,830 464,751 319,987 4.43%
-
Net Worth 3,033,382 2,767,296 2,557,588 2,499,330 2,450,869 2,292,727 2,091,687 6.47%
Dividend
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 3,033,382 2,767,296 2,557,588 2,499,330 2,450,869 2,292,727 2,091,687 6.47%
NOSH 5,321,724 5,321,724 5,328,308 5,317,725 5,327,976 5,331,925 5,101,676 0.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 35.96% 8.15% 0.00% 16.38% 14.36% 18.15% 22.21% -
ROE 7.66% 1.58% 0.00% 4.54% 3.76% 4.50% 4.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 12.14 10.05 0.00 13.02 12.05 10.65 8.06 7.16%
EPS 4.37 0.82 0.00 2.13 1.73 1.94 1.79 16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.52 0.48 0.47 0.46 0.43 0.41 5.72%
Adjusted Per Share Value based on latest NOSH - 5,342,631
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 12.14 10.05 0.00 13.01 12.06 10.67 7.73 7.92%
EPS 4.37 0.82 0.00 2.13 1.73 1.94 1.72 17.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.52 0.4806 0.4696 0.4605 0.4308 0.393 6.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/12/16 31/12/15 31/12/14 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.245 0.27 0.31 0.295 0.235 0.31 0.45 -
P/RPS 2.02 2.69 0.00 2.27 1.95 2.91 5.58 -15.77%
P/EPS 5.61 32.94 0.00 13.83 13.58 16.04 25.13 -22.37%
EY 17.82 3.04 0.00 7.23 7.36 6.24 3.98 28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.65 0.63 0.51 0.72 1.10 -14.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 27/02/17 29/02/16 31/03/15 02/04/14 27/03/13 20/03/12 25/03/11 -
Price 0.305 0.235 0.32 0.32 0.245 0.30 0.40 -
P/RPS 2.51 2.34 0.00 2.46 2.03 2.82 4.96 -10.86%
P/EPS 6.99 28.67 0.00 15.00 14.16 15.52 22.33 -17.81%
EY 14.32 3.49 0.00 6.67 7.06 6.44 4.48 21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.67 0.68 0.53 0.70 0.98 -9.57%

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