[TA] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 65.11%
YoY- 65.43%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 870,729 730,710 738,770 723,696 776,538 725,398 706,300 14.92%
PBT 191,266 200,997 195,540 229,804 136,092 126,889 85,260 71.11%
Tax -12,145 -25,814 -30,874 -23,468 -24,221 -26,557 -21,654 -31.91%
NP 179,121 175,182 164,666 206,336 111,871 100,332 63,606 99.04%
-
NP to SH 137,032 143,766 131,626 135,648 82,156 81,029 54,238 85.18%
-
Tax Rate 6.35% 12.84% 15.79% 10.21% 17.80% 20.93% 25.40% -
Total Cost 691,608 555,528 574,104 517,360 664,667 625,066 642,694 4.99%
-
Net Worth 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 4.51%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 4.51%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,887 1,716,392 -0.17%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 20.57% 23.97% 22.29% 28.51% 14.41% 13.83% 9.01% -
ROE 7.62% 4.83% 4.39% 4.61% 2.81% 2.83% 3.22% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 50.86 42.68 43.15 42.27 45.36 42.37 41.15 15.12%
EPS 8.00 8.40 7.68 7.92 4.80 4.73 3.16 85.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.74 1.75 1.72 1.71 1.67 0.98 4.69%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 34.87 29.26 29.59 28.98 31.10 29.05 28.29 14.91%
EPS 5.49 5.76 5.27 5.43 3.29 3.25 2.17 85.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7199 1.193 1.1998 1.1792 1.1724 1.1449 0.6737 4.50%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.745 0.725 0.65 0.505 0.505 0.51 0.54 -
P/RPS 1.46 1.70 1.51 1.19 1.11 1.20 1.31 7.47%
P/EPS 9.31 8.63 8.45 6.37 10.52 10.77 17.09 -33.22%
EY 10.74 11.58 11.83 15.69 9.50 9.28 5.85 49.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.42 0.37 0.29 0.30 0.31 0.55 18.50%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 12/12/13 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 -
Price 0.82 0.765 0.625 0.57 0.515 0.50 0.51 -
P/RPS 1.61 1.79 1.45 1.35 1.14 1.18 1.24 18.95%
P/EPS 10.24 9.11 8.13 7.19 10.73 10.56 16.14 -26.10%
EY 9.76 10.98 12.30 13.90 9.32 9.47 6.20 35.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.44 0.36 0.33 0.30 0.30 0.52 30.94%

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