[TASEK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 114.83%
YoY- 39.58%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 126,385 546,762 413,088 269,308 129,466 520,785 404,701 -54.00%
PBT 29,891 174,051 96,383 55,792 25,949 87,160 66,215 -41.18%
Tax -6,491 -19,862 -20,199 -12,556 -5,823 -20,035 -15,340 -43.66%
NP 23,400 154,189 76,184 43,236 20,126 67,125 50,875 -40.44%
-
NP to SH 23,400 154,189 76,184 43,236 20,126 67,125 50,875 -40.44%
-
Tax Rate 21.72% 11.41% 20.96% 22.51% 22.44% 22.99% 23.17% -
Total Cost 102,985 392,573 336,904 226,072 109,340 453,660 353,826 -56.11%
-
Net Worth 993,792 1,251,077 958,458 740,870 740,798 908,090 892,176 7.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 127,667 - - - 55,623 - -
Div Payout % - 82.80% - - - 82.87% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 993,792 1,251,077 958,458 740,870 740,798 908,090 892,176 7.46%
NOSH 124,072 123,621 123,621 185,217 185,199 185,411 185,472 -23.53%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 18.51% 28.20% 18.44% 16.05% 15.55% 12.89% 12.57% -
ROE 2.35% 12.32% 7.95% 5.84% 2.72% 7.39% 5.70% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 101.86 342.62 258.60 145.40 69.91 280.88 218.20 -39.85%
EPS 18.86 96.60 47.72 23.35 10.86 36.20 27.43 -22.11%
DPS 0.00 80.00 0.00 0.00 0.00 30.00 0.00 -
NAPS 8.0098 7.8396 6.00 4.00 4.00 4.8977 4.8103 40.52%
Adjusted Per Share Value based on latest NOSH - 185,413
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 102.24 442.29 334.16 217.85 104.73 421.28 327.37 -54.00%
EPS 18.93 124.73 61.63 34.97 16.28 54.30 41.15 -40.43%
DPS 0.00 103.27 0.00 0.00 0.00 45.00 0.00 -
NAPS 8.039 10.1203 7.7532 5.9931 5.9925 7.3458 7.217 7.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.94 7.16 6.75 7.75 7.75 5.81 5.84 -
P/RPS 8.78 2.09 2.61 5.33 11.09 2.07 2.68 120.74%
P/EPS 47.40 7.41 14.15 33.20 71.32 16.05 21.29 70.58%
EY 2.11 13.49 7.07 3.01 1.40 6.23 4.70 -41.39%
DY 0.00 11.17 0.00 0.00 0.00 5.16 0.00 -
P/NAPS 1.12 0.91 1.13 1.94 1.94 1.19 1.21 -5.02%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/04/11 18/02/11 26/10/10 27/07/10 27/04/10 09/02/10 11/11/09 -
Price 8.95 7.90 6.50 7.70 8.57 6.18 5.81 -
P/RPS 8.79 2.31 2.51 5.30 12.26 2.20 2.66 122.01%
P/EPS 47.45 8.18 13.63 32.99 78.86 17.07 21.18 71.29%
EY 2.11 12.23 7.34 3.03 1.27 5.86 4.72 -41.56%
DY 0.00 10.13 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.12 1.01 1.08 1.93 2.14 1.26 1.21 -5.02%

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