[TA] QoQ 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
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 528,577 507,596 437,287 423,392 446,885 491,090 535,426 -0.85%
PBT 112,327 142,727 144,998 85,194 113,146 135,695 134,470 -11.33%
Tax -19,865 -31,172 -31,247 -29,800 -37,032 -41,886 -42,190 -39.56%
NP 92,462 111,555 113,751 55,394 76,114 93,809 92,280 0.13%
-
NP to SH 65,848 87,261 95,026 55,273 75,918 93,634 91,913 -19.98%
-
Tax Rate 17.68% 21.84% 21.55% 34.98% 32.73% 30.87% 31.38% -
Total Cost 436,115 396,041 323,536 367,998 370,771 397,281 443,146 -1.06%
-
Net Worth 1,488,555 1,518,487 1,535,671 2,526,776 2,257,330 2,130,559 2,069,773 -19.77%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,488,555 1,518,487 1,535,671 2,526,776 2,257,330 2,130,559 2,069,773 -19.77%
NOSH 1,710,983 1,706,165 1,706,301 1,707,281 1,546,116 1,429,906 1,427,430 12.87%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 17.49% 21.98% 26.01% 13.08% 17.03% 19.10% 17.23% -
ROE 4.42% 5.75% 6.19% 2.19% 3.36% 4.39% 4.44% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 30.89 29.75 25.63 24.80 28.90 34.34 37.51 -12.17%
EPS 3.85 5.11 5.57 3.24 4.91 6.55 6.44 -29.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.89 0.90 1.48 1.46 1.49 1.45 -28.92%
Adjusted Per Share Value based on latest NOSH - 1,707,281
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 21.17 20.33 17.51 16.96 17.90 19.67 21.44 -0.84%
EPS 2.64 3.49 3.81 2.21 3.04 3.75 3.68 -19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5962 0.6081 0.615 1.012 0.904 0.8533 0.8289 -19.77%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.65 0.69 0.70 0.77 1.09 0.94 0.62 -
P/RPS 2.10 2.32 2.73 3.10 3.77 2.74 1.65 17.49%
P/EPS 16.89 13.49 12.57 23.78 22.20 14.35 9.63 45.58%
EY 5.92 7.41 7.96 4.20 4.50 6.97 10.39 -31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.78 0.52 0.75 0.63 0.43 45.04%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 22/09/10 17/06/10 18/03/10 08/12/09 28/09/09 17/06/09 24/03/09 -
Price 0.66 0.68 0.67 0.69 1.39 1.11 0.63 -
P/RPS 2.14 2.29 2.61 2.78 4.81 3.23 1.68 17.56%
P/EPS 17.15 13.30 12.03 21.31 28.31 16.95 9.78 45.56%
EY 5.83 7.52 8.31 4.69 3.53 5.90 10.22 -31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.74 0.47 0.95 0.74 0.43 46.33%

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