[TA] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
08-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -27.19%
YoY- -64.33%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 736,360 683,450 563,646 423,392 551,645 530,640 343,528 13.53%
PBT 123,234 174,499 125,530 85,194 195,599 287,796 129,026 -0.76%
Tax -10,849 -44,583 -24,369 -29,800 -40,186 -52,633 -16,276 -6.53%
NP 112,385 129,916 101,161 55,394 155,413 235,163 112,750 -0.05%
-
NP to SH 88,415 103,954 64,239 55,273 154,946 233,917 112,512 -3.93%
-
Tax Rate 8.80% 25.55% 19.41% 34.98% 20.55% 18.29% 12.61% -
Total Cost 623,975 553,534 462,485 367,998 396,232 295,477 230,778 18.01%
-
Net Worth 2,852,817 1,564,000 1,477,350 2,526,776 2,082,679 2,119,183 1,846,422 7.51%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 2,852,817 1,564,000 1,477,350 2,526,776 2,082,679 2,119,183 1,846,422 7.51%
NOSH 1,708,274 1,700,000 1,717,849 1,707,281 1,426,492 1,422,270 1,328,361 4.27%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 15.26% 19.01% 17.95% 13.08% 28.17% 44.32% 32.82% -
ROE 3.10% 6.65% 4.35% 2.19% 7.44% 11.04% 6.09% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 43.11 40.20 32.81 24.80 38.67 37.31 25.86 8.88%
EPS 5.18 6.11 3.74 3.24 10.86 16.45 8.47 -7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 0.92 0.86 1.48 1.46 1.49 1.39 3.10%
Adjusted Per Share Value based on latest NOSH - 1,707,281
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 29.49 27.37 22.57 16.96 22.09 21.25 13.76 13.53%
EPS 3.54 4.16 2.57 2.21 6.21 9.37 4.51 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1425 0.6264 0.5917 1.012 0.8341 0.8487 0.7395 7.51%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.51 0.59 0.74 0.77 0.56 1.51 0.71 -
P/RPS 1.18 1.47 2.26 3.10 1.45 4.05 2.75 -13.14%
P/EPS 9.85 9.65 19.79 23.78 5.16 9.18 8.38 2.72%
EY 10.15 10.36 5.05 4.20 19.40 10.89 11.93 -2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.64 0.86 0.52 0.38 1.01 0.51 -7.95%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 17/12/12 23/12/11 14/12/10 08/12/09 23/12/08 13/12/07 15/12/06 -
Price 0.50 0.58 0.76 0.69 0.64 1.27 0.76 -
P/RPS 1.16 1.44 2.32 2.78 1.65 3.40 2.94 -14.34%
P/EPS 9.66 9.48 20.32 21.31 5.89 7.72 8.97 1.24%
EY 10.35 10.54 4.92 4.69 16.97 12.95 11.14 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.63 0.88 0.47 0.44 0.85 0.55 -9.60%

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