[TA] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 8.27%
YoY- 118.73%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 585,594 417,116 566,494 559,909 325,082 284,053 252,053 15.07%
PBT 114,250 140,208 205,909 327,706 134,798 74,105 98,180 2.55%
Tax -24,428 -33,598 -50,118 -78,916 -21,245 -11,272 -17,584 5.62%
NP 89,822 106,609 155,790 248,790 113,553 62,833 80,596 1.82%
-
NP to SH 65,473 106,522 155,376 247,732 113,260 62,378 80,596 -3.40%
-
Tax Rate 21.38% 23.96% 24.34% 24.08% 15.76% 15.21% 17.91% -
Total Cost 495,772 310,506 410,704 311,118 211,529 221,220 171,457 19.34%
-
Net Worth 1,471,439 2,313,897 2,085,008 2,058,293 1,847,786 1,329,496 1,700,486 -2.38%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - 17,713 -
Div Payout % - - - - - - 21.98% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 1,471,439 2,313,897 2,085,008 2,058,293 1,847,786 1,329,496 1,700,486 -2.38%
NOSH 1,710,975 1,563,444 1,428,088 1,381,405 1,329,342 1,329,496 1,328,505 4.30%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 15.34% 25.56% 27.50% 44.43% 34.93% 22.12% 31.98% -
ROE 4.45% 4.60% 7.45% 12.04% 6.13% 4.69% 4.74% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 34.23 26.68 39.67 40.53 24.45 21.37 18.97 10.33%
EPS 3.83 6.81 10.88 17.93 8.52 4.69 6.07 -7.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
NAPS 0.86 1.48 1.46 1.49 1.39 1.00 1.28 -6.41%
Adjusted Per Share Value based on latest NOSH - 1,422,270
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 23.45 16.71 22.69 22.42 13.02 11.38 10.09 15.08%
EPS 2.62 4.27 6.22 9.92 4.54 2.50 3.23 -3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
NAPS 0.5893 0.9267 0.835 0.8243 0.74 0.5325 0.681 -2.38%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.74 0.77 0.56 1.51 0.71 0.67 0.78 -
P/RPS 2.16 2.89 1.41 3.73 2.90 3.14 4.11 -10.16%
P/EPS 19.34 11.30 5.15 8.42 8.33 14.28 12.86 7.03%
EY 5.17 8.85 19.43 11.88 12.00 7.00 7.78 -6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.86 0.52 0.38 1.01 0.51 0.67 0.61 5.88%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 08/12/09 23/12/08 13/12/07 15/12/06 15/12/05 30/12/04 -
Price 0.76 0.69 0.64 1.27 0.76 0.61 0.82 -
P/RPS 2.22 2.59 1.61 3.13 3.11 2.86 4.32 -10.49%
P/EPS 19.86 10.13 5.88 7.08 8.92 13.00 13.52 6.61%
EY 5.04 9.87 17.00 14.12 11.21 7.69 7.40 -6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
P/NAPS 0.88 0.47 0.44 0.85 0.55 0.61 0.64 5.44%

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