[TA] YoY Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
31-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ--%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
Revenue 1,064,502 741,303 723,062 979,503 0 870,729 776,538 6.62%
PBT 301,100 177,266 68,931 211,328 0 191,266 136,092 17.52%
Tax -30,257 9,234 -48,867 -60,309 0 -12,145 -24,221 4.62%
NP 270,843 186,500 20,064 151,019 0 179,121 111,871 19.69%
-
NP to SH 215,781 123,283 2,204 96,693 0 137,032 82,156 21.69%
-
Tax Rate 10.05% -5.21% 70.89% 28.54% - 6.35% 17.80% -
Total Cost 793,659 554,803 702,998 828,484 0 691,608 664,667 3.67%
-
Net Worth 2,482,269 2,396,673 1,949,692 1,831,743 1,831,743 1,797,505 2,927,366 -3.29%
Dividend
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
Net Worth 2,482,269 2,396,673 1,949,692 1,831,743 1,831,743 1,797,505 2,927,366 -3.29%
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 1,711,910 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
NP Margin 25.44% 25.16% 2.77% 15.42% 0.00% 20.57% 14.41% -
ROE 8.69% 5.14% 0.11% 5.28% 0.00% 7.62% 2.81% -
Per Share
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
RPS 62.18 43.30 42.65 57.22 0.00 50.86 45.36 6.62%
EPS 12.60 7.20 0.13 5.65 0.00 8.00 4.80 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.40 1.15 1.07 1.07 1.05 1.71 -3.29%
Adjusted Per Share Value based on latest NOSH - 1,711,910
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
RPS 42.63 29.69 28.96 39.23 0.00 34.87 31.10 6.62%
EPS 8.64 4.94 0.09 3.87 0.00 5.49 3.29 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9941 0.9598 0.7808 0.7336 0.7336 0.7199 1.1724 -3.29%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
Date 29/12/17 30/12/16 31/12/15 30/01/15 31/12/14 30/01/14 31/01/13 -
Price 0.605 0.45 0.595 0.745 0.70 0.745 0.505 -
P/RPS 0.97 1.04 0.00 1.30 0.00 1.46 1.11 -2.70%
P/EPS 4.80 6.25 0.00 13.19 0.00 9.31 10.52 -14.74%
EY 20.83 16.00 0.00 7.58 0.00 10.74 9.50 17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.46 0.70 0.65 0.71 0.30 7.08%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 CAGR
Date 28/02/18 27/02/17 29/02/16 31/03/15 - 26/03/14 27/03/13 -
Price 0.65 0.535 0.525 0.75 0.00 0.82 0.515 -
P/RPS 1.05 1.24 0.00 1.31 0.00 1.61 1.14 -1.65%
P/EPS 5.16 7.43 0.00 13.28 0.00 10.24 10.73 -13.83%
EY 19.39 13.46 0.00 7.53 0.00 9.76 9.32 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.41 0.70 0.00 0.78 0.30 8.59%

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