[TA] YoY Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -20.29%
YoY- 45.99%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 996,625 730,710 725,398 671,765 585,594 417,116 566,494 9.86%
PBT 313,501 200,997 126,889 160,656 114,250 140,208 205,909 7.25%
Tax -66,418 -25,814 -26,557 -39,981 -24,428 -33,598 -50,118 4.80%
NP 247,082 175,182 100,332 120,674 89,822 106,609 155,790 7.98%
-
NP to SH 173,297 143,766 81,029 95,584 65,473 106,522 155,376 1.83%
-
Tax Rate 21.19% 12.84% 20.93% 24.89% 21.38% 23.96% 24.34% -
Total Cost 749,542 555,528 625,066 551,090 495,772 310,506 410,704 10.54%
-
Net Worth 1,814,624 2,978,723 2,858,851 1,574,056 1,471,439 2,313,897 2,085,008 -2.28%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,814,624 2,978,723 2,858,851 1,574,056 1,471,439 2,313,897 2,085,008 -2.28%
NOSH 1,711,910 1,711,910 1,711,887 1,710,930 1,710,975 1,563,444 1,428,088 3.06%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 24.79% 23.97% 13.83% 17.96% 15.34% 25.56% 27.50% -
ROE 9.55% 4.83% 2.83% 6.07% 4.45% 4.60% 7.45% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 58.22 42.68 42.37 39.26 34.23 26.68 39.67 6.59%
EPS 10.12 8.40 4.73 5.59 3.83 6.81 10.88 -1.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.74 1.67 0.92 0.86 1.48 1.46 -5.19%
Adjusted Per Share Value based on latest NOSH - 1,700,000
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 39.91 29.26 29.05 26.90 23.45 16.71 22.69 9.86%
EPS 6.94 5.76 3.25 3.83 2.62 4.27 6.22 1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 1.193 1.1449 0.6304 0.5893 0.9267 0.835 -2.28%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.87 0.725 0.51 0.59 0.74 0.77 0.56 -
P/RPS 1.49 1.70 1.20 1.50 2.16 2.89 1.41 0.92%
P/EPS 8.59 8.63 10.77 10.56 19.34 11.30 5.15 8.89%
EY 11.64 11.58 9.28 9.47 5.17 8.85 19.43 -8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.42 0.31 0.64 0.86 0.52 0.38 13.67%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 06/02/15 12/12/13 17/12/12 23/12/11 14/12/10 08/12/09 23/12/08 -
Price 0.75 0.765 0.50 0.58 0.76 0.69 0.64 -
P/RPS 1.29 1.79 1.18 1.48 2.22 2.59 1.61 -3.62%
P/EPS 7.41 9.11 10.56 10.38 19.86 10.13 5.88 3.92%
EY 13.50 10.98 9.47 9.63 5.04 9.87 17.00 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.44 0.30 0.63 0.88 0.47 0.44 8.29%

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