[TASEK] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 17.34%
YoY- -16.15%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 384,604 525,968 601,676 566,918 529,892 549,056 554,777 -21.68%
PBT -16,400 18,952 -31,652 -35,340 -32,994 -39,768 -28,304 -30.52%
Tax -626 -2,200 6,329 4,704 -2,228 -1,912 6,502 -
NP -17,026 16,752 -25,323 -30,636 -35,222 -41,680 -21,802 -15.20%
-
NP to SH -17,026 16,752 -25,323 -30,636 -35,222 -41,680 -21,802 -15.20%
-
Tax Rate - 11.61% - - - - - -
Total Cost 401,630 509,216 626,999 597,554 565,114 590,736 576,579 -21.43%
-
Net Worth 501,689 511,429 512,858 514,724 523,785 525,615 532,871 -3.94%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 501,689 511,429 512,858 514,724 523,785 525,615 532,871 -3.94%
NOSH 123,621 123,621 123,621 123,621 123,621 123,621 123,621 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -4.43% 3.18% -4.21% -5.40% -6.65% -7.59% -3.93% -
ROE -3.39% 3.28% -4.94% -5.95% -6.72% -7.93% -4.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 317.48 434.17 496.67 467.97 437.41 453.23 457.95 -21.68%
EPS -14.08 13.76 -20.92 -25.31 -29.10 -34.48 -18.01 -15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1413 4.2217 4.2335 4.2489 4.3237 4.3388 4.3987 -3.94%
Adjusted Per Share Value based on latest NOSH - 123,621
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 311.12 425.47 486.71 458.59 428.64 444.14 448.77 -21.68%
EPS -13.77 13.55 -20.48 -24.78 -28.49 -33.72 -17.64 -15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0583 4.1371 4.1486 4.1637 4.237 4.2518 4.3105 -3.94%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 5.79 5.50 5.46 5.36 5.52 4.96 4.20 -
P/RPS 1.82 1.27 1.10 1.15 1.26 1.09 0.92 57.65%
P/EPS -41.20 39.77 -26.12 -21.19 -18.99 -14.42 -23.34 46.11%
EY -2.43 2.51 -3.83 -4.72 -5.27 -6.94 -4.28 -31.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.30 1.29 1.26 1.28 1.14 0.95 29.53%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 12/08/20 05/05/20 26/02/20 07/11/19 06/08/19 30/04/19 26/02/19 -
Price 5.80 5.70 6.00 5.37 5.79 6.12 4.70 -
P/RPS 1.83 1.31 1.21 1.15 1.32 1.35 1.03 46.74%
P/EPS -41.27 41.22 -28.70 -21.23 -19.91 -17.79 -26.12 35.69%
EY -2.42 2.43 -3.48 -4.71 -5.02 -5.62 -3.83 -26.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.35 1.42 1.26 1.34 1.41 1.07 19.64%

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