[TAGB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 962,913 538,574 520,264 0 770,384 614,213 604,640 9.92%
PBT 233,445 41,169 62,994 0 252,730 98,620 83,721 23.18%
Tax -9,668 -16,406 -46,081 0 -56,138 -14,624 -15,928 -9.65%
NP 223,777 24,762 16,913 0 196,592 83,996 67,793 27.48%
-
NP to SH 223,777 24,762 16,913 0 196,592 83,996 67,793 27.48%
-
Tax Rate 4.14% 39.85% 73.15% - 22.21% 14.83% 19.03% -
Total Cost 739,136 513,812 503,350 0 573,792 530,217 536,846 6.71%
-
Net Worth 3,139,817 2,820,513 2,767,296 0 2,501,210 2,455,815 2,330,395 6.24%
Dividend
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 3,139,817 2,820,513 2,767,296 0 2,501,210 2,455,815 2,330,395 6.24%
NOSH 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,338,729 5,296,354 0.09%
Ratio Analysis
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 23.24% 4.60% 3.25% 0.00% 25.52% 13.68% 11.21% -
ROE 7.13% 0.88% 0.61% 0.00% 7.86% 3.42% 2.91% -
Per Share
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 18.09 10.12 9.78 0.00 14.48 11.50 11.42 9.80%
EPS 4.20 0.47 0.32 0.00 3.69 1.57 1.28 27.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.53 0.52 0.00 0.47 0.46 0.44 6.14%
Adjusted Per Share Value based on latest NOSH - 5,321,724
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 18.09 10.12 9.78 0.00 14.48 11.54 11.36 9.92%
EPS 4.20 0.47 0.32 0.00 3.69 1.58 1.27 27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.53 0.52 0.00 0.47 0.4615 0.4379 6.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/09/17 30/09/16 30/10/15 30/09/15 31/10/14 31/10/13 31/10/12 -
Price 0.37 0.225 0.285 0.28 0.35 0.295 0.25 -
P/RPS 2.04 2.22 2.92 0.00 2.42 2.56 2.19 -1.43%
P/EPS 8.80 48.35 89.67 0.00 9.47 18.75 19.53 -14.96%
EY 11.36 2.07 1.12 0.00 10.55 5.33 5.12 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.55 0.00 0.74 0.64 0.57 2.05%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/11/17 28/11/16 31/12/15 - 17/12/14 12/12/13 17/12/12 -
Price 0.355 0.23 0.27 0.00 0.295 0.30 0.23 -
P/RPS 1.96 2.27 2.76 0.00 2.04 2.61 2.01 -0.51%
P/EPS 8.44 49.43 84.95 0.00 7.99 19.07 17.97 -14.24%
EY 11.85 2.02 1.18 0.00 12.52 5.24 5.57 16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.52 0.00 0.63 0.65 0.52 2.95%

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