[TA] YoY Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock

[TA] TA ENTERPRISE BHD

Announcement Date

22-Sep-2010

Admission Sponsor

Sponsor

Financial Year

31-Jan-2011

Quarter

31-Jul-2010 [#2]

Profit Trend

QoQ- 45.99%

YoY- -46.83%

Quarter Report

TA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Cumulative Result
Revenue	369,385	353,150	330,722	285,902	194,612	283,153	272,257	5.21%
YoY %	4.60%	6.78%	15.68%	46.91%	-31.27%	4.00%	-	-
Horiz. %	135.68%	129.71%	121.47%	105.01%	71.48%	104.00%	100.00%	-
PBT	97,770	42,630	100,543	49,231	81,902	103,226	151,466	-7.02%
YoY %	129.35%	-57.60%	104.23%	-39.89%	-20.66%	-31.85%	-	-
Horiz. %	64.55%	28.14%	66.38%	32.50%	54.07%	68.15%	100.00%	-
Tax	-15,437	-10,827	-24,196	-8,235	-19,617	-24,775	-36,352	-13.29%
YoY %	-42.58%	55.25%	-193.82%	58.02%	20.82%	31.85%	-	-
Horiz. %	42.47%	29.78%	66.56%	22.65%	53.96%	68.15%	100.00%	-
NP	82,333	31,803	76,347	40,996	62,285	78,451	115,114	-5.42%
YoY %	158.88%	-58.34%	86.23%	-34.18%	-20.61%	-31.85%	-	-
Horiz. %	71.52%	27.63%	66.32%	35.61%	54.11%	68.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,813	27,119	59,958	33,129	62,307	78,302	114,401	-8.79%
YoY %	142.68%	-54.77%	80.98%	-46.83%	-20.43%	-31.55%	-	-
Horiz. %	57.53%	23.71%	52.41%	28.96%	54.46%	68.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.79%	25.40%	24.07%	16.73%	23.95%	24.00%	24.00%	-
YoY %	-37.83%	5.53%	43.87%	-30.15%	-0.21%	0.00%	-	-
Horiz. %	65.79%	105.83%	100.29%	69.71%	99.79%	100.00%	100.00%	-
Total Cost	287,052	321,347	254,375	244,906	132,327	204,702	157,143	10.55%
YoY %	-10.67%	26.33%	3.87%	85.08%	-35.36%	30.26%	-	-
Horiz. %	182.67%	204.49%	161.87%	155.85%	84.21%	130.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,995,842	1,682,064	1,558,908	1,485,681	2,171,079	2,239,237	2,013,240	6.84%
YoY %	78.11%	7.90%	4.93%	-31.57%	-3.04%	11.23%	-	-
Horiz. %	148.81%	83.55%	77.43%	73.80%	107.84%	111.23%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	2,995,842	1,682,064	1,558,908	1,485,681	2,171,079	2,239,237	2,013,240	6.84%
YoY %	78.11%	7.90%	4.93%	-31.57%	-3.04%	11.23%	-	-
Horiz. %	148.81%	83.55%	77.43%	73.80%	107.84%	111.23%	100.00%	-
NOSH	1,711,910	1,716,392	1,713,085	1,707,680	1,487,040	1,426,265	1,360,297	3.90%
YoY %	-0.26%	0.19%	0.32%	14.84%	4.26%	4.85%	-	-
Horiz. %	125.85%	126.18%	125.93%	125.54%	109.32%	104.85%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	22.29%	9.01%	23.08%	14.34%	32.00%	27.71%	42.28%	-
YoY %	147.39%	-60.96%	60.95%	-55.19%	15.48%	-34.46%	-	-
Horiz. %	52.72%	21.31%	54.59%	33.92%	75.69%	65.54%	100.00%	-
ROE	2.20%	1.61%	3.85%	2.23%	2.87%	3.50%	5.68%	-
YoY %	36.65%	-58.18%	72.65%	-22.30%	-18.00%	-38.38%	-	-
Horiz. %	38.73%	28.35%	67.78%	39.26%	50.53%	61.62%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	21.58	20.58	19.31	16.74	13.09	19.85	20.01	1.26%
YoY %	4.86%	6.58%	15.35%	27.88%	-34.06%	-0.80%	-	-
Horiz. %	107.85%	102.85%	96.50%	83.66%	65.42%	99.20%	100.00%	-
EPS	3.84	1.58	3.50	1.94	4.19	5.49	8.41	-12.23%
YoY %	143.04%	-54.86%	80.41%	-53.70%	-23.68%	-34.72%	-	-
Horiz. %	45.66%	18.79%	41.62%	23.07%	49.82%	65.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.75	0.98	0.91	0.87	1.46	1.57	1.48	2.82%
YoY %	78.57%	7.69%	4.60%	-40.41%	-7.01%	6.08%	-	-
Horiz. %	118.24%	66.22%	61.49%	58.78%	98.65%	106.08%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,710,983
RPS	14.79	14.14	13.25	11.45	7.79	11.34	10.90	5.21%
YoY %	4.60%	6.72%	15.72%	46.98%	-31.31%	4.04%	-	-
Horiz. %	135.69%	129.72%	121.56%	105.05%	71.47%	104.04%	100.00%	-
EPS	2.64	1.09	2.40	1.33	2.50	3.14	4.58	-8.76%
YoY %	142.20%	-54.58%	80.45%	-46.80%	-20.38%	-31.44%	-	-
Horiz. %	57.64%	23.80%	52.40%	29.04%	54.59%	68.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1998	0.6737	0.6243	0.595	0.8695	0.8968	0.8063	6.84%
YoY %	78.09%	7.91%	4.92%	-31.57%	-3.04%	11.22%	-	-
Horiz. %	148.80%	83.55%	77.43%	73.79%	107.84%	111.22%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	0.65	0.54	0.68	0.65	1.09	0.87	1.69	-
P/RPS	3.01	2.62	3.52	3.88	8.33	4.38	8.44	-15.77%
YoY %	14.89%	-25.57%	-9.28%	-53.42%	90.18%	-48.10%	-	-
Horiz. %	35.66%	31.04%	41.71%	45.97%	98.70%	51.90%	100.00%	-
P/EPS	16.91	34.18	19.43	33.51	26.01	15.85	20.10	-2.83%
YoY %	-50.53%	75.91%	-42.02%	28.84%	64.10%	-21.14%	-	-
Horiz. %	84.13%	170.05%	96.67%	166.72%	129.40%	78.86%	100.00%	-
EY	5.91	2.93	5.15	2.98	3.84	6.31	4.98	2.89%
YoY %	101.71%	-43.11%	72.82%	-22.40%	-39.14%	26.71%	-	-
Horiz. %	118.67%	58.84%	103.41%	59.84%	77.11%	126.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.55	0.75	0.75	0.75	0.55	1.14	-17.08%
YoY %	-32.73%	-26.67%	0.00%	0.00%	36.36%	-51.75%	-	-
Horiz. %	32.46%	48.25%	65.79%	65.79%	65.79%	48.25%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	24/09/13	28/09/12	21/09/11	22/09/10	28/09/09	29/09/08	27/09/07	-
Price	0.625	0.51	0.56	0.66	1.39	0.80	1.47	-
P/RPS	2.90	2.48	2.90	3.94	10.62	4.03	7.34	-14.32%
YoY %	16.94%	-14.48%	-26.40%	-62.90%	163.52%	-45.10%	-	-
Horiz. %	39.51%	33.79%	39.51%	53.68%	144.69%	54.90%	100.00%	-
P/EPS	16.26	32.28	16.00	34.02	33.17	14.57	17.48	-1.19%
YoY %	-49.63%	101.75%	-52.97%	2.56%	127.66%	-16.65%	-	-
Horiz. %	93.02%	184.67%	91.53%	194.62%	189.76%	83.35%	100.00%	-
EY	6.15	3.10	6.25	2.94	3.01	6.86	5.72	1.21%
YoY %	98.39%	-50.40%	112.59%	-2.33%	-56.12%	19.93%	-	-
Horiz. %	107.52%	54.20%	109.27%	51.40%	52.62%	119.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.52	0.62	0.76	0.95	0.51	0.99	-15.50%
YoY %	-30.77%	-16.13%	-18.42%	-20.00%	86.27%	-48.48%	-	-
Horiz. %	36.36%	52.53%	62.63%	76.77%	95.96%	51.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos