[TA] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 1.39%
YoY- -17.29%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 730,710 738,770 723,696 776,538 725,398 706,300 704,804 2.42%
PBT 200,997 195,540 229,804 136,092 126,889 85,260 126,088 36.34%
Tax -25,814 -30,874 -23,468 -24,221 -26,557 -21,654 -25,196 1.62%
NP 175,182 164,666 206,336 111,871 100,332 63,606 100,892 44.31%
-
NP to SH 143,766 131,626 135,648 82,156 81,029 54,238 81,996 45.25%
-
Tax Rate 12.84% 15.79% 10.21% 17.80% 20.93% 25.40% 19.98% -
Total Cost 555,528 574,104 517,360 664,667 625,066 642,694 603,912 -5.40%
-
Net Worth 2,978,723 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 50.80%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 2,978,723 2,995,842 2,944,485 2,927,366 2,858,851 1,682,064 1,605,754 50.80%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,887 1,716,392 1,708,249 0.14%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 23.97% 22.29% 28.51% 14.41% 13.83% 9.01% 14.31% -
ROE 4.83% 4.39% 4.61% 2.81% 2.83% 3.22% 5.11% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 42.68 43.15 42.27 45.36 42.37 41.15 41.26 2.27%
EPS 8.40 7.68 7.92 4.80 4.73 3.16 4.80 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.75 1.72 1.71 1.67 0.98 0.94 50.58%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 29.26 29.59 28.98 31.10 29.05 28.29 28.23 2.41%
EPS 5.76 5.27 5.43 3.29 3.25 2.17 3.28 45.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.193 1.1998 1.1792 1.1724 1.1449 0.6737 0.6431 50.80%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.725 0.65 0.505 0.505 0.51 0.54 0.56 -
P/RPS 1.70 1.51 1.19 1.11 1.20 1.31 1.36 15.99%
P/EPS 8.63 8.45 6.37 10.52 10.77 17.09 11.67 -18.17%
EY 11.58 11.83 15.69 9.50 9.28 5.85 8.57 22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.29 0.30 0.31 0.55 0.60 -21.11%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 12/12/13 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 -
Price 0.765 0.625 0.57 0.515 0.50 0.51 0.57 -
P/RPS 1.79 1.45 1.35 1.14 1.18 1.24 1.38 18.88%
P/EPS 9.11 8.13 7.19 10.73 10.56 16.14 11.88 -16.18%
EY 10.98 12.30 13.90 9.32 9.47 6.20 8.42 19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.33 0.30 0.30 0.52 0.61 -19.52%

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