[TAGB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[TAGB] TA GLOBAL BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ-0.0%
YoY- -69.88%
Quarter Report
Latest QR
Upcoming QR
TAGB's Result
TAGB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 908,645 403,931 249,543 254,978 809,545 645,201 609,769 8.44%
PBT 285,665 30,877 -35,911 78,840 232,371 115,343 84,862 27.99%
Tax 20,545 -12,305 -23,576 -19,234 -34,473 -9,757 880 89.76%
NP 306,210 18,572 -59,487 59,606 197,898 105,586 85,742 29.54%
-
NP to SH 306,210 18,572 -59,487 59,606 197,898 105,586 85,742 29.54%
-
Tax Rate -7.19% 39.85% - 24.40% 14.84% 8.46% -1.04% -
Total Cost 602,435 385,359 309,030 195,372 611,647 539,615 524,027 2.87%
-
Net Worth 3,139,817 2,829,792 2,767,296 0 2,501,210 2,427,266 2,343,618 6.12%
Dividend
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 3,139,817 2,829,792 2,767,296 0 2,501,210 2,427,266 2,343,618 6.12%
NOSH 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,276,666 5,326,406 -0.01%
Ratio Analysis
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 33.70% 4.60% -23.84% 23.38% 24.45% 16.36% 14.06% -
ROE 9.75% 0.66% -2.15% 0.00% 7.91% 4.35% 3.66% -
Per Share
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 17.07 7.57 4.69 4.79 15.21 12.23 11.45 8.45%
EPS 5.75 0.35 -1.12 1.12 3.72 2.00 1.61 29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.53 0.52 0.00 0.47 0.46 0.44 6.14%
Adjusted Per Share Value based on latest NOSH - 5,321,724
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 17.07 7.59 4.69 4.79 15.21 12.12 11.46 8.43%
EPS 5.75 0.35 -1.12 1.12 3.72 1.98 1.61 29.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.5317 0.52 0.00 0.47 0.4561 0.4404 6.12%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/09/17 30/09/16 30/10/15 30/09/15 31/10/14 31/10/13 31/10/12 -
Price 0.37 0.225 0.285 0.28 0.35 0.295 0.25 -
P/RPS 2.17 2.97 6.08 5.84 2.30 2.41 2.18 -0.09%
P/EPS 6.43 64.68 -25.50 25.00 9.41 14.74 15.53 -16.41%
EY 15.55 1.55 -3.92 4.00 10.62 6.78 6.44 19.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.42 0.55 0.00 0.74 0.64 0.57 2.05%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/10/15 30/09/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/11/17 28/11/16 - - 17/12/14 12/12/13 17/12/12 -
Price 0.355 0.23 0.00 0.00 0.295 0.30 0.23 -
P/RPS 2.08 3.04 0.00 0.00 1.94 2.45 2.01 0.69%
P/EPS 6.17 66.12 0.00 0.00 7.93 14.99 14.29 -15.69%
EY 16.21 1.51 0.00 0.00 12.61 6.67 7.00 18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.43 0.00 0.00 0.63 0.65 0.52 2.95%

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