[TA] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
24-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -2.97%
YoY- 142.68%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 732,732 0 968,548 738,770 706,300 661,444 571,804 5.08%
PBT 240,794 0 323,852 195,540 85,260 201,086 98,462 19.57%
Tax -44,696 0 -51,370 -30,874 -21,654 -48,392 -16,470 22.08%
NP 196,098 0 272,482 164,666 63,606 152,694 81,992 19.04%
-
NP to SH 148,242 0 196,628 131,626 54,238 119,916 66,258 17.46%
-
Tax Rate 18.56% - 15.86% 15.79% 25.40% 24.07% 16.73% -
Total Cost 536,634 0 696,066 574,104 642,694 508,750 489,812 1.84%
-
Net Worth 1,917,339 0 3,012,961 2,995,842 1,682,064 1,558,908 1,485,681 5.23%
Dividend
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,917,339 0 3,012,961 2,995,842 1,682,064 1,558,908 1,485,681 5.23%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,716,392 1,713,085 1,707,680 0.04%
Ratio Analysis
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 26.76% 0.00% 28.13% 22.29% 9.01% 23.08% 14.34% -
ROE 7.73% 0.00% 6.53% 4.39% 3.22% 7.69% 4.46% -
Per Share
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 42.80 0.00 56.58 43.15 41.15 38.61 33.48 5.03%
EPS 8.66 0.00 11.48 7.68 3.16 7.00 3.88 17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.00 1.76 1.75 0.98 0.91 0.87 5.17%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 29.35 0.00 38.79 29.59 28.29 26.49 22.90 5.08%
EPS 5.94 0.00 7.87 5.27 2.17 4.80 2.65 17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7679 0.00 1.2067 1.1998 0.6737 0.6243 0.595 5.23%
Price Multiplier on Financial Quarter End Date
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.685 0.68 1.02 0.65 0.54 0.68 0.65 -
P/RPS 1.60 0.00 1.80 1.51 1.31 1.76 1.94 -3.77%
P/EPS 7.91 0.00 8.88 8.45 17.09 9.71 16.75 -13.92%
EY 12.64 0.00 11.26 11.83 5.85 10.29 5.97 16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.58 0.37 0.55 0.75 0.75 -4.04%
Price Multiplier on Announcement Date
31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/15 - 24/09/14 24/09/13 28/09/12 21/09/11 22/09/10 -
Price 0.615 0.00 0.945 0.625 0.51 0.56 0.66 -
P/RPS 1.44 0.00 1.67 1.45 1.24 1.45 1.97 -6.07%
P/EPS 7.10 0.00 8.23 8.13 16.14 8.00 17.01 -16.02%
EY 14.08 0.00 12.15 12.30 6.20 12.50 5.88 19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.54 0.36 0.52 0.62 0.76 -6.25%

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