[TA] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[TA] TA ENTERPRISE BHD
Announcement Date
08-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 28.22%
YoY- -31.44%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 544,049 503,824 439,196 312,837 424,871 419,932 243,812 14.29%
PBT 95,167 120,492 85,688 105,156 154,432 245,780 101,099 -1.00%
Tax -19,918 -29,986 -18,321 -25,199 -37,589 -59,187 -15,934 3.78%
NP 75,249 90,506 67,367 79,957 116,843 186,593 85,165 -2.04%
-
NP to SH 60,772 71,688 49,105 79,892 116,532 185,799 84,945 -5.42%
-
Tax Rate 20.93% 24.89% 21.38% 23.96% 24.34% 24.08% 15.76% -
Total Cost 468,800 413,318 371,829 232,880 308,028 233,339 158,647 19.77%
-
Net Worth 2,858,851 1,574,056 1,471,439 2,313,897 2,085,008 2,058,293 1,847,786 7.53%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 2,858,851 1,574,056 1,471,439 2,313,897 2,085,008 2,058,293 1,847,786 7.53%
NOSH 1,711,887 1,710,930 1,710,975 1,563,444 1,428,088 1,381,405 1,329,342 4.30%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 13.83% 17.96% 15.34% 25.56% 27.50% 44.43% 34.93% -
ROE 2.13% 4.55% 3.34% 3.45% 5.59% 9.03% 4.60% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 31.78 29.45 25.67 20.01 29.75 30.40 18.34 9.58%
EPS 3.55 4.19 2.87 5.11 8.16 13.45 6.39 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 0.92 0.86 1.48 1.46 1.49 1.39 3.10%
Adjusted Per Share Value based on latest NOSH - 1,707,281
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 21.79 20.18 17.59 12.53 17.02 16.82 9.76 14.30%
EPS 2.43 2.87 1.97 3.20 4.67 7.44 3.40 -5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1449 0.6304 0.5893 0.9267 0.835 0.8243 0.74 7.53%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.51 0.59 0.74 0.77 0.56 1.51 0.71 -
P/RPS 1.60 2.00 2.88 3.85 1.88 4.97 3.87 -13.67%
P/EPS 14.37 14.08 25.78 15.07 6.86 11.23 11.11 4.37%
EY 6.96 7.10 3.88 6.64 14.57 8.91 9.00 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.64 0.86 0.52 0.38 1.01 0.51 -7.95%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 17/12/12 23/12/11 14/12/10 08/12/09 23/12/08 13/12/07 15/12/06 -
Price 0.50 0.58 0.76 0.69 0.64 1.27 0.76 -
P/RPS 1.57 1.97 2.96 3.45 2.15 4.18 4.14 -14.90%
P/EPS 14.08 13.84 26.48 13.50 7.84 9.44 11.89 2.85%
EY 7.10 7.22 3.78 7.41 12.75 10.59 8.41 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.63 0.88 0.47 0.44 0.85 0.55 -9.60%

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