[TAGB] YoY Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
02-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 35.07%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 534,947 757,814 0 692,417 642,004 567,821 411,354 5.48%
PBT 84,018 201,280 0 116,788 107,380 113,061 109,040 -5.16%
Tax -40,397 -56,350 0 -3,337 -15,206 -9,991 -17,673 18.30%
NP 43,621 144,930 0 113,451 92,174 103,070 91,367 -13.95%
-
NP to SH 43,621 144,930 0 113,451 92,174 103,070 91,367 -13.95%
-
Tax Rate 48.08% 28.00% - 2.86% 14.16% 8.84% 16.21% -
Total Cost 491,326 612,884 0 578,966 549,830 464,751 319,987 9.11%
-
Net Worth 2,767,296 2,554,427 2,554,427 2,499,330 2,450,869 2,292,727 2,091,687 5.85%
Dividend
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 2,767,296 2,554,427 2,554,427 2,499,330 2,450,869 2,292,727 2,091,687 5.85%
NOSH 5,321,724 5,321,724 5,321,724 5,317,725 5,327,976 5,331,925 5,101,676 0.86%
Ratio Analysis
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 8.15% 19.12% 0.00% 16.38% 14.36% 18.15% 22.21% -
ROE 1.58% 5.67% 0.00% 4.54% 3.76% 4.50% 4.37% -
Per Share
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 10.05 14.24 0.00 13.02 12.05 10.65 8.06 4.58%
EPS 0.82 2.72 0.00 2.13 1.73 1.94 1.79 -14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.48 0.47 0.46 0.43 0.41 4.95%
Adjusted Per Share Value based on latest NOSH - 5,342,631
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 10.05 14.24 0.00 13.01 12.06 10.67 7.73 5.48%
EPS 0.82 2.72 0.00 2.13 1.73 1.94 1.72 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.48 0.4696 0.4605 0.4308 0.393 5.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/12/15 30/01/15 31/12/14 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.27 0.325 0.31 0.295 0.235 0.31 0.45 -
P/RPS 2.69 2.28 0.00 2.27 1.95 2.91 5.58 -13.78%
P/EPS 32.94 11.93 0.00 13.83 13.58 16.04 25.13 5.65%
EY 3.04 8.38 0.00 7.23 7.36 6.24 3.98 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.65 0.63 0.51 0.72 1.10 -14.13%
Price Multiplier on Announcement Date
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/02/16 31/03/15 - 02/04/14 27/03/13 20/03/12 25/03/11 -
Price 0.235 0.32 0.00 0.32 0.245 0.30 0.40 -
P/RPS 2.34 2.25 0.00 2.46 2.03 2.82 4.96 -14.16%
P/EPS 28.67 11.75 0.00 15.00 14.16 15.52 22.33 5.21%
EY 3.49 8.51 0.00 6.67 7.06 6.44 4.48 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.00 0.68 0.53 0.70 0.98 -14.63%

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