[TA] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 67.7%
YoY- 108.68%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 343,528 307,284 257,566 171,510 171,620 187,382 433,598 -3.80%
PBT 129,026 110,813 128,060 76,500 35,804 -25,472 63,901 12.41%
Tax -16,276 -8,135 -12,726 -16,063 -6,842 56,043 26,222 -
NP 112,750 102,678 115,334 60,437 28,962 30,571 90,123 3.80%
-
NP to SH 112,512 102,458 115,334 60,437 28,962 -4,254 65,175 9.52%
-
Tax Rate 12.61% 7.34% 9.94% 21.00% 19.11% - -41.04% -
Total Cost 230,778 204,606 142,232 111,073 142,658 156,811 343,475 -6.40%
-
Net Worth 1,846,422 1,328,744 1,697,840 1,651,192 1,567,546 1,522,772 1,512,804 3.37%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - 46,618 66,580 - 9,554 7,998 -
Div Payout % - - 40.42% 110.16% - 0.00% 12.27% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,846,422 1,328,744 1,697,840 1,651,192 1,567,546 1,522,772 1,512,804 3.37%
NOSH 1,328,361 1,328,744 1,326,437 1,331,607 1,351,333 1,347,586 1,327,021 0.01%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 32.82% 33.41% 44.78% 35.24% 16.88% 16.31% 20.78% -
ROE 6.09% 7.71% 6.79% 3.66% 1.85% -0.28% 4.31% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 25.86 23.13 19.42 12.88 12.70 13.91 32.67 -3.81%
EPS 8.47 7.71 8.70 4.54 2.14 -0.32 4.91 9.50%
DPS 0.00 0.00 3.50 5.00 0.00 0.72 0.60 -
NAPS 1.39 1.00 1.28 1.24 1.16 1.13 1.14 3.35%
Adjusted Per Share Value based on latest NOSH - 1,331,607
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 13.76 12.31 10.32 6.87 6.87 7.50 17.37 -3.80%
EPS 4.51 4.10 4.62 2.42 1.16 -0.17 2.61 9.53%
DPS 0.00 0.00 1.87 2.67 0.00 0.38 0.32 -
NAPS 0.7395 0.5322 0.68 0.6613 0.6278 0.6099 0.6059 3.37%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.71 0.67 0.78 1.01 0.58 0.60 0.95 -
P/RPS 2.75 2.90 4.02 7.84 4.57 4.31 2.91 -0.93%
P/EPS 8.38 8.69 8.97 22.25 27.06 -190.07 19.34 -13.00%
EY 11.93 11.51 11.15 4.49 3.70 -0.53 5.17 14.94%
DY 0.00 0.00 4.49 4.95 0.00 1.20 0.63 -
P/NAPS 0.51 0.67 0.61 0.81 0.50 0.53 0.83 -7.79%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 15/12/06 15/12/05 30/12/04 30/12/03 30/12/02 20/12/01 21/12/00 -
Price 0.76 0.61 0.82 0.94 0.50 0.65 0.75 -
P/RPS 2.94 2.64 4.22 7.30 3.94 4.67 2.30 4.17%
P/EPS 8.97 7.91 9.43 20.71 23.33 -205.91 15.27 -8.48%
EY 11.14 12.64 10.60 4.83 4.29 -0.49 6.55 9.25%
DY 0.00 0.00 4.27 5.32 0.00 1.11 0.80 -
P/NAPS 0.55 0.61 0.64 0.76 0.43 0.58 0.66 -2.99%

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