[TA] YoY Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 38.27%
YoY- 81.57%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 312,837 424,871 419,932 243,812 213,040 189,040 138,188 14.57%
PBT 105,156 154,432 245,780 101,099 55,579 73,635 78,844 4.91%
Tax -25,199 -37,589 -59,187 -15,934 -8,454 -13,188 -17,437 6.32%
NP 79,957 116,843 186,593 85,165 47,125 60,447 61,407 4.49%
-
NP to SH 79,892 116,532 185,799 84,945 46,784 60,447 61,407 4.47%
-
Tax Rate 23.96% 24.34% 24.08% 15.76% 15.21% 17.91% 22.12% -
Total Cost 232,880 308,028 233,339 158,647 165,915 128,593 76,781 20.29%
-
Net Worth 2,313,897 2,085,008 2,058,293 1,847,786 1,329,496 1,700,486 1,648,153 5.81%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - 13,285 66,457 -
Div Payout % - - - - - 21.98% 108.23% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 2,313,897 2,085,008 2,058,293 1,847,786 1,329,496 1,700,486 1,648,153 5.81%
NOSH 1,563,444 1,428,088 1,381,405 1,329,342 1,329,496 1,328,505 1,329,155 2.74%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 25.56% 27.50% 44.43% 34.93% 22.12% 31.98% 44.44% -
ROE 3.45% 5.59% 9.03% 4.60% 3.52% 3.55% 3.73% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 20.01 29.75 30.40 18.34 16.02 14.23 10.40 11.51%
EPS 5.11 8.16 13.45 6.39 3.52 4.55 4.62 1.69%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 5.00 -
NAPS 1.48 1.46 1.49 1.39 1.00 1.28 1.24 2.98%
Adjusted Per Share Value based on latest NOSH - 1,328,361
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 12.53 17.02 16.82 9.76 8.53 7.57 5.53 14.59%
EPS 3.20 4.67 7.44 3.40 1.87 2.42 2.46 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.53 2.66 -
NAPS 0.9267 0.835 0.8243 0.74 0.5325 0.681 0.6601 5.81%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.77 0.56 1.51 0.71 0.67 0.78 1.01 -
P/RPS 3.85 1.88 4.97 3.87 4.18 5.48 9.71 -14.27%
P/EPS 15.07 6.86 11.23 11.11 19.04 17.14 21.86 -6.00%
EY 6.64 14.57 8.91 9.00 5.25 5.83 4.57 6.41%
DY 0.00 0.00 0.00 0.00 0.00 1.28 4.95 -
P/NAPS 0.52 0.38 1.01 0.51 0.67 0.61 0.81 -7.11%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 08/12/09 23/12/08 13/12/07 15/12/06 15/12/05 30/12/04 30/12/03 -
Price 0.69 0.64 1.27 0.76 0.61 0.82 0.94 -
P/RPS 3.45 2.15 4.18 4.14 3.81 5.76 9.04 -14.81%
P/EPS 13.50 7.84 9.44 11.89 17.33 18.02 20.35 -6.60%
EY 7.41 12.75 10.59 8.41 5.77 5.55 4.91 7.09%
DY 0.00 0.00 0.00 0.00 0.00 1.22 5.32 -
P/NAPS 0.47 0.44 0.85 0.55 0.61 0.64 0.76 -7.69%

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