[TAGB] QoQ TTM Result on 31-Jul-2012 [#2]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -33.7%
YoY- -52.05%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 649,898 638,021 609,769 596,399 576,670 567,821 526,911 15.02%
PBT 133,903 104,169 84,862 56,874 94,973 113,061 120,130 7.51%
Tax -10,703 -10,735 880 3,158 -4,433 -9,991 -25,322 -43.70%
NP 123,200 93,434 85,742 60,032 90,540 103,070 94,808 19.10%
-
NP to SH 123,200 93,434 85,742 60,032 90,540 103,070 94,808 19.10%
-
Tax Rate 7.99% 10.31% -1.04% -5.55% 4.67% 8.84% 21.08% -
Total Cost 526,698 544,587 524,027 536,367 486,130 464,751 432,103 14.12%
-
Net Worth 2,447,096 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 2,199,487 7.37%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 2,447,096 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 2,199,487 7.37%
NOSH 5,319,775 5,298,589 5,326,406 4,120,000 5,327,272 5,344,746 5,236,875 1.05%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 18.96% 14.64% 14.06% 10.07% 15.70% 18.15% 17.99% -
ROE 5.03% 3.83% 3.66% 3.24% 3.95% 4.48% 4.31% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 12.22 12.04 11.45 14.48 10.82 10.62 10.06 13.85%
EPS 2.32 1.76 1.61 1.46 1.70 1.93 1.81 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.44 0.45 0.43 0.43 0.42 6.25%
Adjusted Per Share Value based on latest NOSH - 4,120,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 12.21 11.99 11.46 11.21 10.84 10.67 9.90 15.02%
EPS 2.32 1.76 1.61 1.13 1.70 1.94 1.78 19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4598 0.458 0.4404 0.3484 0.4304 0.4319 0.4133 7.37%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.235 0.235 0.25 0.28 0.28 0.31 0.30 -
P/RPS 1.92 1.95 2.18 1.93 2.59 2.92 2.98 -25.42%
P/EPS 10.15 13.33 15.53 19.22 16.47 16.08 16.57 -27.89%
EY 9.85 7.50 6.44 5.20 6.07 6.22 6.03 38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.57 0.62 0.65 0.72 0.71 -19.80%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 23/12/11 -
Price 0.29 0.245 0.23 0.25 0.28 0.30 0.29 -
P/RPS 2.37 2.03 2.01 1.73 2.59 2.82 2.88 -12.19%
P/EPS 12.52 13.89 14.29 17.16 16.47 15.56 16.02 -15.16%
EY 7.99 7.20 7.00 5.83 6.07 6.43 6.24 17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.52 0.56 0.65 0.70 0.69 -5.88%

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