[TASEK] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -10.39%
YoY- -25.79%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 529,308 654,787 658,468 689,448 683,924 702,576 685,473 -15.81%
PBT 19,112 67,509 83,805 105,930 118,492 119,818 128,328 -71.87%
Tax -4,872 -17,178 -19,545 -24,660 -27,800 -28,558 -31,274 -71.01%
NP 14,240 50,331 64,260 81,270 90,692 91,260 97,053 -72.14%
-
NP to SH 14,240 50,331 64,260 81,270 90,692 91,260 97,053 -72.14%
-
Tax Rate 25.49% 25.45% 23.32% 23.28% 23.46% 23.83% 24.37% -
Total Cost 515,068 604,456 594,208 608,178 593,232 611,316 588,420 -8.48%
-
Net Worth 648,139 659,845 642,566 672,859 715,141 692,511 698,205 -4.83%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 86,798 48,457 72,909 - 133,651 97,199 -
Div Payout % - 172.46% 75.41% 89.71% - 146.45% 100.15% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 648,139 659,845 642,566 672,859 715,141 692,511 698,205 -4.83%
NOSH 123,621 123,998 123,956 121,516 121,571 121,501 121,498 1.16%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.69% 7.69% 9.76% 11.79% 13.26% 12.99% 14.16% -
ROE 2.20% 7.63% 10.00% 12.08% 12.68% 13.18% 13.90% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 436.93 528.06 543.55 567.37 562.57 578.24 564.18 -15.65%
EPS 11.64 40.59 52.88 66.88 74.60 75.11 79.88 -72.27%
DPS 0.00 70.00 40.00 60.00 0.00 110.00 80.00 -
NAPS 5.3502 5.3214 5.3042 5.5372 5.8825 5.6996 5.7466 -4.64%
Adjusted Per Share Value based on latest NOSH - 121,446
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 428.17 529.67 532.65 557.71 553.24 568.33 554.50 -15.81%
EPS 11.52 40.71 51.98 65.74 73.36 73.82 78.51 -72.14%
DPS 0.00 70.21 39.20 58.98 0.00 108.11 78.63 -
NAPS 5.243 5.3377 5.1979 5.4429 5.785 5.6019 5.648 -4.83%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 13.60 12.72 14.76 14.88 15.30 14.58 14.80 -
P/RPS 3.11 2.41 2.72 2.62 2.72 2.52 2.62 12.09%
P/EPS 115.70 31.34 27.83 22.25 20.51 19.41 18.53 238.70%
EY 0.86 3.19 3.59 4.49 4.88 5.15 5.40 -70.58%
DY 0.00 5.50 2.71 4.03 0.00 7.54 5.41 -
P/NAPS 2.54 2.39 2.78 2.69 2.60 2.56 2.58 -1.03%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 27/04/17 23/02/17 27/10/16 28/07/16 28/04/16 16/02/16 03/11/15 -
Price 13.60 13.18 14.82 15.04 15.70 14.84 14.80 -
P/RPS 3.11 2.50 2.73 2.65 2.79 2.57 2.62 12.09%
P/EPS 115.70 32.47 27.94 22.49 21.05 19.76 18.53 238.70%
EY 0.86 3.08 3.58 4.45 4.75 5.06 5.40 -70.58%
DY 0.00 5.31 2.70 3.99 0.00 7.41 5.41 -
P/NAPS 2.54 2.48 2.79 2.72 2.67 2.60 2.58 -1.03%

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