[TASEK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.38%
YoY- -12.81%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 577,009 422,018 278,089 136,093 564,540 430,763 290,359 57.86%
PBT 121,044 85,500 56,021 28,192 119,319 93,221 62,951 54.44%
Tax -27,141 -18,853 -12,495 -6,488 -27,432 -22,087 -14,928 48.80%
NP 93,903 66,647 43,526 21,704 91,887 71,134 48,023 56.17%
-
NP to SH 93,903 66,647 43,526 21,704 91,887 71,134 48,023 56.17%
-
Tax Rate 22.42% 22.05% 22.30% 23.01% 22.99% 23.69% 23.71% -
Total Cost 483,106 355,371 234,563 114,389 472,653 359,629 242,336 58.19%
-
Net Worth 881,113 890,214 896,195 975,563 935,470 915,223 919,460 -2.79%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 184,671 75,334 38,884 - 146,045 - 36,519 193.74%
Div Payout % 196.66% 113.04% 89.34% - 158.94% - 76.05% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 881,113 890,214 896,195 975,563 935,470 915,223 919,460 -2.79%
NOSH 121,494 121,507 121,513 124,093 121,704 121,721 121,731 -0.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.27% 15.79% 15.65% 15.95% 16.28% 16.51% 16.54% -
ROE 10.66% 7.49% 4.86% 2.22% 9.82% 7.77% 5.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 474.93 347.32 228.86 109.67 463.86 353.89 238.52 58.07%
EPS 77.29 54.85 35.82 17.49 75.50 58.44 39.45 56.38%
DPS 152.00 62.00 32.00 0.00 120.00 0.00 30.00 194.12%
NAPS 7.2523 7.3264 7.3753 7.8615 7.6864 7.519 7.5532 -2.66%
Adjusted Per Share Value based on latest NOSH - 124,093
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 466.76 341.38 224.95 110.09 456.67 348.45 234.88 57.86%
EPS 75.96 53.91 35.21 17.56 74.33 57.54 38.85 56.17%
DPS 149.39 60.94 31.45 0.00 118.14 0.00 29.54 193.75%
NAPS 7.1275 7.2012 7.2495 7.8916 7.5672 7.4035 7.4377 -2.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 14.88 15.34 16.00 15.40 12.88 10.92 8.75 -
P/RPS 3.13 4.42 6.99 14.04 2.78 3.09 3.67 -10.04%
P/EPS 19.25 27.97 44.67 88.05 17.06 18.69 22.18 -8.98%
EY 5.19 3.58 2.24 1.14 5.86 5.35 4.51 9.78%
DY 10.22 4.04 2.00 0.00 9.32 0.00 3.43 106.65%
P/NAPS 2.05 2.09 2.17 1.96 1.68 1.45 1.16 46.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 01/11/13 25/07/13 29/04/13 18/02/13 25/10/12 26/07/12 -
Price 15.00 15.44 15.80 15.60 14.56 14.00 9.78 -
P/RPS 3.16 4.45 6.90 14.22 3.14 3.96 4.10 -15.89%
P/EPS 19.41 28.15 44.11 89.19 19.28 23.96 24.79 -15.01%
EY 5.15 3.55 2.27 1.12 5.19 4.17 4.03 17.70%
DY 10.13 4.02 2.03 0.00 8.24 0.00 3.07 121.15%
P/NAPS 2.07 2.11 2.14 1.98 1.89 1.86 1.29 36.94%

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