[TA] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 620,047 367,778 366,366 0 484,274 369,385 353,150 12.12%
PBT 201,851 -90,738 120,397 0 161,926 97,770 42,630 37.18%
Tax -9,750 -10,170 -22,348 0 -25,685 -15,437 -10,827 -2.10%
NP 192,101 -100,908 98,049 0 136,241 82,333 31,803 44.15%
-
NP to SH 154,111 -97,510 74,121 0 98,314 65,813 27,119 42.37%
-
Tax Rate 4.83% - 18.56% - 15.86% 15.79% 25.40% -
Total Cost 427,946 468,686 268,317 0 348,033 287,052 321,347 5.99%
-
Net Worth 2,516,507 2,069,949 1,917,339 0 3,012,961 2,995,842 1,682,064 8.53%
Dividend
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 2,516,507 2,069,949 1,917,339 0 3,012,961 2,995,842 1,682,064 8.53%
NOSH 1,711,910 1,710,701 1,711,910 1,711,910 1,711,910 1,711,910 1,716,392 -0.05%
Ratio Analysis
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 30.98% -27.44% 26.76% 0.00% 28.13% 22.29% 9.01% -
ROE 6.12% -4.71% 3.87% 0.00% 3.26% 2.20% 1.61% -
Per Share
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 36.22 21.50 21.40 0.00 28.29 21.58 20.58 12.18%
EPS 9.00 -5.70 4.33 0.00 5.74 3.84 1.58 42.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.21 1.12 0.00 1.76 1.75 0.98 8.59%
Adjusted Per Share Value based on latest NOSH - 1,711,910
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 24.83 14.73 14.67 0.00 19.39 14.79 14.14 12.13%
EPS 6.17 -3.91 2.97 0.00 3.94 2.64 1.09 42.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0078 0.829 0.7679 0.00 1.2067 1.1998 0.6737 8.53%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Date 30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 -
Price 0.64 0.50 0.685 0.68 1.02 0.65 0.54 -
P/RPS 1.77 2.33 3.20 0.00 3.61 3.01 2.62 -7.66%
P/EPS 7.11 -8.77 15.82 0.00 17.76 16.91 34.18 -27.33%
EY 14.07 -11.40 6.32 0.00 5.63 5.91 2.93 37.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.61 0.00 0.58 0.37 0.55 -4.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/07/15 30/06/15 31/07/14 31/07/13 31/07/12 CAGR
Date 25/08/17 29/08/16 30/09/15 - 24/09/14 24/09/13 28/09/12 -
Price 0.65 0.50 0.615 0.00 0.945 0.625 0.51 -
P/RPS 1.79 2.33 2.87 0.00 3.34 2.90 2.48 -6.41%
P/EPS 7.22 -8.77 14.20 0.00 16.45 16.26 32.28 -26.25%
EY 13.85 -11.40 7.04 0.00 6.08 6.15 3.10 35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.55 0.00 0.54 0.36 0.52 -3.33%

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