[TASEK] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -72.73%
YoY- 177.87%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 223,583 106,244 203,000 102,387 320,847 223,158 142,517 35.05%
PBT 36,147 19,076 45,603 24,300 87,797 37,464 22,656 36.57%
Tax -7,933 -4,004 -8,152 -3,582 -11,836 -9,081 -5,520 27.37%
NP 28,214 15,072 37,451 20,718 75,961 28,383 17,136 39.47%
-
NP to SH 28,214 15,072 37,451 20,718 75,961 28,383 17,136 39.47%
-
Tax Rate 21.95% 20.99% 17.88% 14.74% 13.48% 24.24% 24.36% -
Total Cost 195,369 91,172 165,549 81,669 244,886 194,775 125,381 34.44%
-
Net Worth 807,746 794,742 779,143 771,874 692,869 643,997 636,627 17.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 18,441 5,518 5,518 -
Div Payout % - - - - 24.28% 19.44% 32.20% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 807,746 794,742 779,143 771,874 692,869 643,997 636,627 17.21%
NOSH 185,131 185,159 185,034 184,982 184,416 183,946 183,943 0.43%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.62% 14.19% 18.45% 20.23% 23.68% 12.72% 12.02% -
ROE 3.49% 1.90% 4.81% 2.68% 10.96% 4.41% 2.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.77 57.38 109.71 55.35 173.98 121.32 77.48 34.47%
EPS 15.24 8.14 20.24 11.20 41.19 15.43 9.32 38.83%
DPS 0.00 0.00 0.00 0.00 10.00 3.00 3.00 -
NAPS 4.3631 4.2922 4.2108 4.1727 3.7571 3.501 3.461 16.71%
Adjusted Per Share Value based on latest NOSH - 184,982
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 180.86 85.94 164.21 82.82 259.54 180.52 115.29 35.04%
EPS 22.82 12.19 30.30 16.76 61.45 22.96 13.86 39.47%
DPS 0.00 0.00 0.00 0.00 14.92 4.46 4.46 -
NAPS 6.5341 6.4289 6.3027 6.2439 5.6048 5.2095 5.1498 17.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 6.62 5.87 5.87 5.75 5.96 5.24 4.50 -
P/RPS 5.48 10.23 0.00 0.00 0.00 0.00 5.81 -3.82%
P/EPS 43.44 72.11 0.00 0.00 0.00 0.00 48.30 -6.83%
EY 2.30 1.39 0.00 0.00 0.00 0.00 2.07 7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 1.52 1.37 1.39 1.44 1.42 1.75 1.30 10.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/04/08 21/02/08 25/10/07 23/08/07 25/05/07 14/02/07 -
Price 5.81 6.56 5.81 5.81 5.72 5.51 4.47 -
P/RPS 4.81 11.43 0.00 0.00 0.00 0.00 5.77 -11.43%
P/EPS 38.12 80.59 0.00 0.00 0.00 0.00 47.98 -14.23%
EY 2.62 1.24 0.00 0.00 0.00 0.00 2.08 16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 1.33 1.53 1.38 1.45 1.36 1.84 1.29 2.05%

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