[TA] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 53.02%
YoY- -22.6%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 566,494 559,909 325,082 284,053 252,053 184,250 158,946 23.56%
PBT 205,909 327,706 134,798 74,105 98,180 105,125 29,800 37.96%
Tax -50,118 -78,916 -21,245 -11,272 -17,584 -23,249 -7,433 37.40%
NP 155,790 248,790 113,553 62,833 80,596 81,876 22,366 38.15%
-
NP to SH 155,376 247,732 113,260 62,378 80,596 81,876 22,366 38.09%
-
Tax Rate 24.34% 24.08% 15.76% 15.21% 17.91% 22.12% 24.94% -
Total Cost 410,704 311,118 211,529 221,220 171,457 102,374 136,580 20.12%
-
Net Worth 2,085,008 2,058,293 1,847,786 1,329,496 1,700,486 1,648,153 1,544,365 5.12%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - 17,713 88,610 - -
Div Payout % - - - - 21.98% 108.23% - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 2,085,008 2,058,293 1,847,786 1,329,496 1,700,486 1,648,153 1,544,365 5.12%
NOSH 1,428,088 1,381,405 1,329,342 1,329,496 1,328,505 1,329,155 1,331,349 1.17%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 27.50% 44.43% 34.93% 22.12% 31.98% 44.44% 14.07% -
ROE 7.45% 12.04% 6.13% 4.69% 4.74% 4.97% 1.45% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 39.67 40.53 24.45 21.37 18.97 13.86 11.94 22.13%
EPS 10.88 17.93 8.52 4.69 6.07 6.16 1.68 36.48%
DPS 0.00 0.00 0.00 0.00 1.33 6.67 0.00 -
NAPS 1.46 1.49 1.39 1.00 1.28 1.24 1.16 3.90%
Adjusted Per Share Value based on latest NOSH - 1,328,744
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 22.69 22.42 13.02 11.38 10.09 7.38 6.37 23.55%
EPS 6.22 9.92 4.54 2.50 3.23 3.28 0.90 37.97%
DPS 0.00 0.00 0.00 0.00 0.71 3.55 0.00 -
NAPS 0.835 0.8243 0.74 0.5325 0.681 0.6601 0.6185 5.12%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.56 1.51 0.71 0.67 0.78 1.01 0.58 -
P/RPS 1.41 3.73 2.90 3.14 4.11 7.29 4.86 -18.62%
P/EPS 5.15 8.42 8.33 14.28 12.86 16.40 34.52 -27.15%
EY 19.43 11.88 12.00 7.00 7.78 6.10 2.90 37.26%
DY 0.00 0.00 0.00 0.00 1.71 6.60 0.00 -
P/NAPS 0.38 1.01 0.51 0.67 0.61 0.81 0.50 -4.46%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 23/12/08 13/12/07 15/12/06 15/12/05 30/12/04 30/12/03 30/12/02 -
Price 0.64 1.27 0.76 0.61 0.82 0.94 0.50 -
P/RPS 1.61 3.13 3.11 2.86 4.32 6.78 4.19 -14.72%
P/EPS 5.88 7.08 8.92 13.00 13.52 15.26 29.76 -23.66%
EY 17.00 14.12 11.21 7.69 7.40 6.55 3.36 30.99%
DY 0.00 0.00 0.00 0.00 1.63 7.09 0.00 -
P/NAPS 0.44 0.85 0.55 0.61 0.64 0.76 0.43 0.38%

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