[TA] YoY Annual (Unaudited) Result on 31-Jan-2010 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
YoY- 3.39%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 776,538 696,135 618,822 437,287 535,426 546,706 354,520 13.94%
PBT 136,092 148,559 139,695 144,998 134,470 286,947 143,115 -0.83%
Tax -24,221 -20,917 -32,918 -31,247 -42,190 -61,784 -9,380 17.11%
NP 111,871 127,642 106,777 113,751 92,280 225,163 133,735 -2.92%
-
NP to SH 82,156 99,331 81,371 95,026 91,913 224,213 133,063 -7.71%
-
Tax Rate 17.80% 14.08% 23.56% 21.55% 31.38% 21.53% 6.55% -
Total Cost 664,667 568,493 512,045 323,536 443,146 321,543 220,785 20.14%
-
Net Worth 2,927,366 2,671,831 1,489,527 1,541,988 2,070,996 2,089,441 1,859,302 7.85%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 2,927,366 2,671,831 1,489,527 1,541,988 2,070,996 2,089,441 1,859,302 7.85%
NOSH 1,711,910 1,712,712 1,712,100 1,713,321 1,428,273 1,392,961 1,328,073 4.31%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 14.41% 18.34% 17.25% 26.01% 17.23% 41.19% 37.72% -
ROE 2.81% 3.72% 5.46% 6.16% 4.44% 10.73% 7.16% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 45.36 40.65 36.14 25.52 37.49 39.25 26.69 9.23%
EPS 4.80 5.80 4.75 5.94 6.44 16.10 10.02 -11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.56 0.87 0.90 1.45 1.50 1.40 3.38%
Adjusted Per Share Value based on latest NOSH - 1,706,301
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 31.10 27.88 24.78 17.51 21.44 21.90 14.20 13.94%
EPS 3.29 3.98 3.26 3.81 3.68 8.98 5.33 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1724 1.07 0.5965 0.6176 0.8294 0.8368 0.7446 7.85%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.505 0.61 0.80 0.70 0.62 1.26 0.88 -
P/RPS 1.11 1.50 2.21 2.74 1.65 3.21 3.30 -16.59%
P/EPS 10.52 10.52 16.83 12.62 9.63 7.83 8.78 3.05%
EY 9.50 9.51 5.94 7.92 10.38 12.77 11.39 -2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.92 0.78 0.43 0.84 0.63 -11.62%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 20/03/12 25/03/11 18/03/10 24/03/09 25/03/08 26/03/07 -
Price 0.515 0.60 0.72 0.67 0.63 1.10 1.80 -
P/RPS 1.14 1.48 1.99 2.63 1.68 2.80 6.74 -25.61%
P/EPS 10.73 10.35 15.15 12.08 9.79 6.83 17.97 -8.22%
EY 9.32 9.67 6.60 8.28 10.21 14.63 5.57 8.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.83 0.74 0.43 0.73 1.29 -21.56%

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