[TA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 1,026,112 793,140 777,156 0 841,736 723,696 704,804 7.93%
PBT 426,028 -282,932 587,820 0 412,244 229,804 126,088 28.07%
Tax -16,632 -37,356 -53,232 0 -60,984 -23,468 -25,196 -8.09%
NP 409,396 -320,288 534,588 0 351,260 206,336 100,892 32.92%
-
NP to SH 316,700 -321,472 418,912 0 230,840 135,648 81,996 31.60%
-
Tax Rate 3.90% - 9.06% - 14.79% 10.21% 19.98% -
Total Cost 616,716 1,113,428 242,568 0 490,476 517,360 603,912 0.42%
-
Net Worth 1,711,910 2,054,292 1,951,577 0 3,098,557 2,944,485 1,605,754 1.30%
Dividend
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 1,711,910 2,054,292 1,951,577 0 3,098,557 2,944,485 1,605,754 1.30%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,708,249 0.04%
Ratio Analysis
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 39.90% -40.38% 68.79% 0.00% 41.73% 28.51% 14.31% -
ROE 18.50% -15.65% 21.47% 0.00% 7.45% 4.61% 5.11% -
Per Share
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 59.94 46.33 45.40 0.00 49.17 42.27 41.26 7.88%
EPS 18.48 -18.76 24.48 0.00 13.48 7.92 4.80 31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.20 1.14 0.00 1.81 1.72 0.94 1.26%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 41.09 31.76 31.12 0.00 33.71 28.98 28.23 7.92%
EPS 12.68 -12.87 16.78 0.00 9.24 5.43 3.28 31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6856 0.8227 0.7816 0.00 1.2409 1.1792 0.6431 1.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
Date 31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 -
Price 0.605 0.585 0.71 0.75 0.81 0.505 0.56 -
P/RPS 1.01 1.26 1.56 0.00 1.65 1.19 1.36 -5.86%
P/EPS 3.27 -3.12 2.90 0.00 6.01 6.37 11.67 -22.78%
EY 30.58 -32.10 34.47 0.00 16.65 15.69 8.57 29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.49 0.62 0.00 0.45 0.29 0.60 0.33%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/04/15 31/03/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/05/17 31/05/16 25/06/15 - 30/06/14 25/06/13 28/06/12 -
Price 0.695 0.53 0.675 0.00 0.86 0.57 0.57 -
P/RPS 1.16 1.14 1.49 0.00 1.75 1.35 1.38 -3.46%
P/EPS 3.76 -2.82 2.76 0.00 6.38 7.19 11.88 -20.84%
EY 26.62 -35.43 36.25 0.00 15.68 13.90 8.42 26.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.44 0.59 0.00 0.48 0.33 0.61 2.83%

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