[TA] YoY Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 1.39%
YoY- -17.29%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 979,503 0 870,729 776,538 696,135 618,822 437,287 17.49%
PBT 211,328 0 191,266 136,092 148,559 139,695 144,998 7.82%
Tax -60,309 0 -12,145 -24,221 -20,917 -32,918 -31,247 14.04%
NP 151,019 0 179,121 111,871 127,642 106,777 113,751 5.82%
-
NP to SH 96,693 0 137,032 82,156 99,331 81,371 95,026 0.34%
-
Tax Rate 28.54% - 6.35% 17.80% 14.08% 23.56% 21.55% -
Total Cost 828,484 0 691,608 664,667 568,493 512,045 323,536 20.67%
-
Net Worth 1,831,743 1,831,743 1,797,505 2,927,366 2,671,831 1,489,527 1,541,988 3.50%
Dividend
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,831,743 1,831,743 1,797,505 2,927,366 2,671,831 1,489,527 1,541,988 3.50%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,712,712 1,712,100 1,713,321 -0.01%
Ratio Analysis
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 15.42% 0.00% 20.57% 14.41% 18.34% 17.25% 26.01% -
ROE 5.28% 0.00% 7.62% 2.81% 3.72% 5.46% 6.16% -
Per Share
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 57.22 0.00 50.86 45.36 40.65 36.14 25.52 17.51%
EPS 5.65 0.00 8.00 4.80 5.80 4.75 5.94 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.05 1.71 1.56 0.87 0.90 3.51%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 39.23 0.00 34.87 31.10 27.88 24.78 17.51 17.49%
EPS 3.87 0.00 5.49 3.29 3.98 3.26 3.81 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7336 0.7336 0.7199 1.1724 1.07 0.5965 0.6176 3.50%
Price Multiplier on Financial Quarter End Date
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/01/15 31/12/14 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.745 0.70 0.745 0.505 0.61 0.80 0.70 -
P/RPS 1.30 0.00 1.46 1.11 1.50 2.21 2.74 -13.84%
P/EPS 13.19 0.00 9.31 10.52 10.52 16.83 12.62 0.88%
EY 7.58 0.00 10.74 9.50 9.51 5.94 7.92 -0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.71 0.30 0.39 0.92 0.78 -2.13%
Price Multiplier on Announcement Date
31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 31/03/15 - 26/03/14 27/03/13 20/03/12 25/03/11 18/03/10 -
Price 0.75 0.00 0.82 0.515 0.60 0.72 0.67 -
P/RPS 1.31 0.00 1.61 1.14 1.48 1.99 2.63 -13.00%
P/EPS 13.28 0.00 10.24 10.73 10.35 15.15 12.08 1.91%
EY 7.53 0.00 9.76 9.32 9.67 6.60 8.28 -1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.78 0.30 0.38 0.83 0.74 -1.10%

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