[TASEK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 128.17%
YoY- 9.79%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 129,466 520,785 404,701 271,215 129,171 509,798 366,547 -50.06%
PBT 25,949 87,160 66,215 40,896 17,686 98,612 70,280 -48.56%
Tax -5,823 -20,035 -15,340 -9,920 -4,110 -23,560 -16,247 -49.57%
NP 20,126 67,125 50,875 30,976 13,576 75,052 54,033 -48.26%
-
NP to SH 20,126 67,125 50,875 30,976 13,576 75,052 54,033 -48.26%
-
Tax Rate 22.44% 22.99% 23.17% 24.26% 23.24% 23.89% 23.12% -
Total Cost 109,340 453,660 353,826 240,239 115,595 434,746 312,514 -50.37%
-
Net Worth 740,798 908,090 892,176 872,354 870,164 853,994 833,125 -7.53%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 55,623 - - - 18,503 - -
Div Payout % - 82.87% - - - 24.65% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 740,798 908,090 892,176 872,354 870,164 853,994 833,125 -7.53%
NOSH 185,199 185,411 185,472 185,485 185,718 185,039 185,044 0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 15.55% 12.89% 12.57% 11.42% 10.51% 14.72% 14.74% -
ROE 2.72% 7.39% 5.70% 3.55% 1.56% 8.79% 6.49% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.91 280.88 218.20 146.22 69.55 275.51 198.09 -50.09%
EPS 10.86 36.20 27.43 16.70 7.31 40.56 29.20 -48.31%
DPS 0.00 30.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.00 4.8977 4.8103 4.7031 4.6854 4.6152 4.5023 -7.58%
Adjusted Per Share Value based on latest NOSH - 185,699
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 104.73 421.28 327.37 219.39 104.49 412.39 296.51 -50.06%
EPS 16.28 54.30 41.15 25.06 10.98 60.71 43.71 -48.26%
DPS 0.00 45.00 0.00 0.00 0.00 14.97 0.00 -
NAPS 5.9925 7.3458 7.217 7.0567 7.039 6.9082 6.7394 -7.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 7.75 5.81 5.84 5.90 4.80 5.57 4.89 -
P/RPS 11.09 2.07 2.68 4.04 6.90 2.02 2.47 172.40%
P/EPS 71.32 16.05 21.29 35.33 65.66 13.73 16.75 162.93%
EY 1.40 6.23 4.70 2.83 1.52 7.28 5.97 -62.00%
DY 0.00 5.16 0.00 0.00 0.00 1.80 0.00 -
P/NAPS 1.94 1.19 1.21 1.25 1.02 1.21 1.09 46.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/04/10 09/02/10 11/11/09 13/08/09 29/04/09 23/02/09 14/11/08 -
Price 8.57 6.18 5.81 5.81 5.66 5.66 4.56 -
P/RPS 12.26 2.20 2.66 3.97 8.14 2.05 2.30 205.45%
P/EPS 78.86 17.07 21.18 34.79 77.43 13.95 15.62 194.58%
EY 1.27 5.86 4.72 2.87 1.29 7.17 6.40 -66.01%
DY 0.00 4.85 0.00 0.00 0.00 1.77 0.00 -
P/NAPS 2.14 1.26 1.21 1.24 1.21 1.23 1.01 65.04%

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