[TAGB] YoY Quarter Result on 31-Jan-2014 [#4]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
02-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 165.6%
YoY- 22.08%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 144,749 180,026 0 231,757 188,524 156,289 115,379 4.71%
PBT 36,772 11,732 0 42,823 44,589 22,071 29,140 4.84%
Tax -5,836 -14,246 0 7,631 -3,260 12,826 -2,505 18.76%
NP 30,936 -2,514 0 50,454 41,329 34,897 26,635 3.09%
-
NP to SH 30,936 -2,514 0 50,454 41,329 34,897 26,635 3.09%
-
Tax Rate 15.87% 121.43% - -17.82% 7.31% -58.11% 8.60% -
Total Cost 113,813 182,540 0 181,303 147,195 121,392 88,744 5.18%
-
Net Worth 2,767,296 2,554,427 2,554,427 2,511,036 2,437,351 2,298,240 2,192,381 4.84%
Dividend
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 2,767,296 2,554,427 2,554,427 2,511,036 2,437,351 2,298,240 2,192,381 4.84%
NOSH 5,321,724 5,321,724 5,321,724 5,342,631 5,298,589 5,344,746 5,347,272 -0.09%
Ratio Analysis
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 21.37% -1.40% 0.00% 21.77% 21.92% 22.33% 23.08% -
ROE 1.12% -0.10% 0.00% 2.01% 1.70% 1.52% 1.21% -
Per Share
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 2.72 3.38 0.00 4.34 3.56 2.92 2.16 4.79%
EPS 0.58 -0.05 0.00 0.95 0.78 0.66 0.50 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.48 0.47 0.46 0.43 0.41 4.95%
Adjusted Per Share Value based on latest NOSH - 5,342,631
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 2.72 3.38 0.00 4.35 3.54 2.94 2.17 4.70%
EPS 0.58 -0.05 0.00 0.95 0.78 0.66 0.50 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.48 0.48 0.4718 0.458 0.4319 0.412 4.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/12/15 30/01/15 31/12/14 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.27 0.325 0.31 0.295 0.235 0.31 0.45 -
P/RPS 9.93 9.61 0.00 6.80 6.60 10.60 20.86 -14.00%
P/EPS 46.45 -687.97 0.00 31.24 30.13 47.48 90.34 -12.65%
EY 2.15 -0.15 0.00 3.20 3.32 2.11 1.11 14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.65 0.63 0.51 0.72 1.10 -14.13%
Price Multiplier on Announcement Date
31/12/15 31/01/15 31/12/14 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/02/16 31/03/15 - 02/04/14 27/03/13 20/03/12 25/03/11 -
Price 0.235 0.32 0.00 0.32 0.245 0.30 0.40 -
P/RPS 8.64 9.46 0.00 7.38 6.89 10.26 18.54 -14.38%
P/EPS 40.43 -677.39 0.00 33.89 31.41 45.95 80.30 -13.02%
EY 2.47 -0.15 0.00 2.95 3.18 2.18 1.25 14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.00 0.68 0.53 0.70 0.98 -14.63%

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