[TA] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 65.11%
YoY- 65.43%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 777,156 0 841,736 723,696 704,804 698,876 569,384 6.41%
PBT 587,820 0 412,244 229,804 126,088 221,140 148,572 31.64%
Tax -53,232 0 -60,984 -23,468 -25,196 -53,496 -35,804 8.25%
NP 534,588 0 351,260 206,336 100,892 167,644 112,768 36.48%
-
NP to SH 418,912 0 230,840 135,648 81,996 134,888 90,768 35.75%
-
Tax Rate 9.06% - 14.79% 10.21% 19.98% 24.19% 24.10% -
Total Cost 242,568 0 490,476 517,360 603,912 531,232 456,616 -11.87%
-
Net Worth 1,951,577 0 3,098,557 2,944,485 1,605,754 1,557,716 1,518,487 5.14%
Dividend
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,951,577 0 3,098,557 2,944,485 1,605,754 1,557,716 1,518,487 5.14%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,708,249 1,711,776 1,706,165 0.06%
Ratio Analysis
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 68.79% 0.00% 41.73% 28.51% 14.31% 23.99% 19.81% -
ROE 21.47% 0.00% 7.45% 4.61% 5.11% 8.66% 5.98% -
Per Share
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 45.40 0.00 49.17 42.27 41.26 40.83 33.37 6.34%
EPS 24.48 0.00 13.48 7.92 4.80 7.88 5.32 35.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.00 1.81 1.72 0.94 0.91 0.89 5.07%
Adjusted Per Share Value based on latest NOSH - 1,711,910
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 31.12 0.00 33.71 28.98 28.23 27.99 22.80 6.41%
EPS 16.78 0.00 9.24 5.43 3.28 5.40 3.64 35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7816 0.00 1.2409 1.1792 0.6431 0.6239 0.6081 5.14%
Price Multiplier on Financial Quarter End Date
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.71 0.75 0.81 0.505 0.56 0.75 0.69 -
P/RPS 1.56 0.00 1.65 1.19 1.36 1.84 2.07 -5.49%
P/EPS 2.90 0.00 6.01 6.37 11.67 9.52 12.97 -25.87%
EY 34.47 0.00 16.65 15.69 8.57 10.51 7.71 34.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.45 0.29 0.60 0.82 0.78 -4.48%
Price Multiplier on Announcement Date
30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 25/06/15 - 30/06/14 25/06/13 28/06/12 29/06/11 17/06/10 -
Price 0.675 0.00 0.86 0.57 0.57 0.69 0.68 -
P/RPS 1.49 0.00 1.75 1.35 1.38 1.69 2.04 -6.08%
P/EPS 2.76 0.00 6.38 7.19 11.88 8.76 12.78 -26.38%
EY 36.25 0.00 15.68 13.90 8.42 11.42 7.82 35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.48 0.33 0.61 0.76 0.76 -4.93%

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