[TAGB] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
17-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 42.83%
YoY- -9.56%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 654,434 649,898 638,021 609,769 596,399 576,670 567,821 9.93%
PBT 131,609 133,903 104,169 84,862 56,874 94,973 113,061 10.66%
Tax -10,930 -10,703 -10,735 880 3,158 -4,433 -9,991 6.17%
NP 120,679 123,200 93,434 85,742 60,032 90,540 103,070 11.09%
-
NP to SH 120,679 123,200 93,434 85,742 60,032 90,540 103,070 11.09%
-
Tax Rate 8.30% 7.99% 10.31% -1.04% -5.55% 4.67% 8.84% -
Total Cost 533,755 526,698 544,587 524,027 536,367 486,130 464,751 9.67%
-
Net Worth 2,620,250 2,447,096 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 9.14%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 2,620,250 2,447,096 2,437,351 2,343,618 1,853,999 2,290,727 2,298,240 9.14%
NOSH 5,575,000 5,319,775 5,298,589 5,326,406 4,120,000 5,327,272 5,344,746 2.85%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 18.44% 18.96% 14.64% 14.06% 10.07% 15.70% 18.15% -
ROE 4.61% 5.03% 3.83% 3.66% 3.24% 3.95% 4.48% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 11.74 12.22 12.04 11.45 14.48 10.82 10.62 6.91%
EPS 2.16 2.32 1.76 1.61 1.46 1.70 1.93 7.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.44 0.45 0.43 0.43 6.11%
Adjusted Per Share Value based on latest NOSH - 5,326,406
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 12.30 12.21 11.99 11.46 11.21 10.84 10.67 9.95%
EPS 2.27 2.32 1.76 1.61 1.13 1.70 1.94 11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4924 0.4598 0.458 0.4404 0.3484 0.4304 0.4319 9.14%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.29 0.235 0.235 0.25 0.28 0.28 0.31 -
P/RPS 2.47 1.92 1.95 2.18 1.93 2.59 2.92 -10.56%
P/EPS 13.40 10.15 13.33 15.53 19.22 16.47 16.08 -11.45%
EY 7.46 9.85 7.50 6.44 5.20 6.07 6.22 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.51 0.57 0.62 0.65 0.72 -9.49%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 24/09/13 25/06/13 27/03/13 17/12/12 28/09/12 28/06/12 20/03/12 -
Price 0.29 0.29 0.245 0.23 0.25 0.28 0.30 -
P/RPS 2.47 2.37 2.03 2.01 1.73 2.59 2.82 -8.46%
P/EPS 13.40 12.52 13.89 14.29 17.16 16.47 15.56 -9.49%
EY 7.46 7.99 7.20 7.00 5.83 6.07 6.43 10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.53 0.52 0.56 0.65 0.70 -7.77%

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