[TA] QoQ TTM Result on 31-Oct-2013 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 6.92%
YoY- 46.14%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 944,603 859,224 829,714 780,522 792,773 781,261 776,538 13.99%
PBT 255,422 236,876 191,266 191,673 191,232 162,021 136,092 52.32%
Tax -22,393 -21,524 -12,145 -23,664 -28,831 -23,789 -24,221 -5.11%
NP 233,029 215,352 179,121 168,009 162,401 138,232 111,871 63.32%
-
NP to SH 169,533 160,830 137,032 129,209 120,850 95,569 82,156 62.30%
-
Tax Rate 8.77% 9.09% 6.35% 12.35% 15.08% 14.68% 17.80% -
Total Cost 711,574 643,872 650,593 612,513 630,372 643,029 664,667 4.66%
-
Net Worth 3,012,961 3,098,557 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 1.94%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 3,012,961 3,098,557 1,797,505 2,978,723 2,995,842 2,944,485 2,927,366 1.94%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 24.67% 25.06% 21.59% 21.53% 20.49% 17.69% 14.41% -
ROE 5.63% 5.19% 7.62% 4.34% 4.03% 3.25% 2.81% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 55.18 50.19 48.47 45.59 46.31 45.64 45.36 13.99%
EPS 9.90 9.39 8.00 7.55 7.06 5.58 4.80 62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.05 1.74 1.75 1.72 1.71 1.94%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 37.83 34.41 33.23 31.26 31.75 31.29 31.10 13.99%
EPS 6.79 6.44 5.49 5.17 4.84 3.83 3.29 62.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2067 1.2409 0.7199 1.193 1.1998 1.1792 1.1724 1.94%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.02 0.81 0.745 0.725 0.65 0.505 0.505 -
P/RPS 1.85 1.61 1.54 1.59 1.40 1.11 1.11 40.70%
P/EPS 10.30 8.62 9.31 9.61 9.21 9.05 10.52 -1.40%
EY 9.71 11.60 10.74 10.41 10.86 11.05 9.50 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.71 0.42 0.37 0.29 0.30 55.38%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 30/06/14 26/03/14 12/12/13 24/09/13 25/06/13 27/03/13 -
Price 0.945 0.86 0.82 0.765 0.625 0.57 0.515 -
P/RPS 1.71 1.71 1.69 1.68 1.35 1.25 1.14 31.13%
P/EPS 9.54 9.15 10.24 10.14 8.85 10.21 10.73 -7.55%
EY 10.48 10.92 9.76 9.87 11.29 9.79 9.32 8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.78 0.44 0.36 0.33 0.30 48.13%

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