[TA] YoY 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- -44.79%
YoY- -54.0%
Quarter Report
Latest QR
Upcoming QR
TA's Result
TA's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 190,899 173,102 153,294 118,225 141,718 147,675 73,160 17.31%
PBT 52,537 19,979 36,457 23,254 51,206 94,314 28,662 10.61%
Tax -9,091 -5,790 -10,086 -5,582 -12,814 -22,835 -5,113 10.05%
NP 43,446 14,189 26,371 17,672 38,392 71,479 23,549 10.73%
-
NP to SH 33,653 11,730 15,976 17,585 38,230 71,398 23,512 6.15%
-
Tax Rate 17.30% 28.98% 27.67% 24.00% 25.02% 24.21% 17.84% -
Total Cost 147,453 158,913 126,923 100,553 103,326 76,196 49,611 19.88%
-
Net Worth 2,852,817 1,564,000 1,477,350 2,526,776 2,082,679 2,119,183 1,846,422 7.51%
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 2,852,817 1,564,000 1,477,350 2,526,776 2,082,679 2,119,183 1,846,422 7.51%
NOSH 1,708,274 1,700,000 1,717,849 1,707,281 1,426,492 1,422,270 1,328,361 4.27%
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 22.76% 8.20% 17.20% 14.95% 27.09% 48.40% 32.19% -
ROE 1.18% 0.75% 1.08% 0.70% 1.84% 3.37% 1.27% -
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 11.17 10.18 8.92 6.92 9.93 10.38 5.51 12.48%
EPS 1.97 0.69 0.93 1.03 2.68 5.02 1.77 1.79%
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 7.65 6.93 6.14 4.73 5.68 5.91 2.93 17.32%
EPS 1.35 0.47 0.64 0.70 1.53 2.86 0.94 6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1425 0.6264 0.5917 1.012 0.8341 0.8487 0.7395 7.51%
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 4.56 5.79 8.29 11.12 5.64 14.54 12.89 -15.88%
P/EPS 25.89 85.51 79.57 74.76 20.90 30.08 40.11 -7.03%
EY 3.86 1.17 1.26 1.34 4.79 3.32 2.49 7.57%
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 4.47 5.70 8.52 9.96 6.44 12.23 13.80 -17.11%
P/EPS 25.38 84.06 81.72 66.99 23.88 25.30 42.94 -8.38%
EY 3.94 1.19 1.22 1.49 4.19 3.95 2.33 9.14%
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