[TASEK] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

04-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -1.55%

YoY- 19.85%

Quarter Report

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	670,178	659,122	656,061	638,085	633,334	603,828	577,009	10.52%
YoY %	1.68%	0.47%	2.82%	0.75%	4.89%	4.65%	-	-
Horiz. %	116.15%	114.23%	113.70%	110.58%	109.76%	104.65%	100.00%	-
PBT	136,082	135,383	136,322	135,741	137,822	125,098	121,044	8.14%
YoY %	0.52%	-0.69%	0.43%	-1.51%	10.17%	3.35%	-	-
Horiz. %	112.42%	111.85%	112.62%	112.14%	113.86%	103.35%	100.00%	-
Tax	-32,301	-31,682	-31,279	-30,995	-31,429	-27,980	-27,141	12.33%
YoY %	-1.95%	-1.29%	-0.92%	1.38%	-12.33%	-3.09%	-	-
Horiz. %	119.01%	116.73%	115.25%	114.20%	115.80%	103.09%	100.00%	-
NP	103,781	103,701	105,043	104,746	106,393	97,118	93,903	6.91%
YoY %	0.08%	-1.28%	0.28%	-1.55%	9.55%	3.42%	-	-
Horiz. %	110.52%	110.43%	111.86%	111.55%	113.30%	103.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,781	103,701	105,043	104,746	106,393	97,118	93,903	6.91%
YoY %	0.08%	-1.28%	0.28%	-1.55%	9.55%	3.42%	-	-
Horiz. %	110.52%	110.43%	111.86%	111.55%	113.30%	103.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.74%	23.40%	22.94%	22.83%	22.80%	22.37%	22.42%	-
YoY %	1.45%	2.01%	0.48%	0.13%	1.92%	-0.22%	-	-
Horiz. %	105.89%	104.37%	102.32%	101.83%	101.69%	99.78%	100.00%	-
Total Cost	566,397	555,421	551,018	533,339	526,941	506,710	483,106	11.21%
YoY %	1.98%	0.80%	3.31%	1.21%	3.99%	4.89%	-	-
Horiz. %	117.24%	114.97%	114.06%	110.40%	109.07%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,880	793,483	769,673	802,019	828,686	905,994	880,876	-11.97%
YoY %	-8.27%	3.09%	-4.03%	-3.22%	-8.53%	2.85%	-	-
Horiz. %	82.63%	90.08%	87.38%	91.05%	94.08%	102.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	206,499	206,507	206,507	218,634	194,353	184,645	184,645	7.76%
YoY %	-0.00%	0.00%	-5.55%	12.49%	5.26%	0.00%	-	-
Horiz. %	111.84%	111.84%	111.84%	118.41%	105.26%	100.00%	100.00%	-
Div Payout %	198.98%	199.14%	196.59%	208.73%	182.68%	190.13%	196.63%	-
YoY %	-0.08%	1.30%	-5.82%	14.26%	-3.92%	-3.31%	-	-
Horiz. %	101.20%	101.28%	99.98%	106.15%	92.91%	96.69%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	727,880	793,483	769,673	802,019	828,686	905,994	880,876	-11.97%
YoY %	-8.27%	3.09%	-4.03%	-3.22%	-8.53%	2.85%	-	-
Horiz. %	82.63%	90.08%	87.38%	91.05%	94.08%	102.85%	100.00%	-
NOSH	121,453	121,593	121,485	121,459	121,472	121,556	121,461	-0.00%
YoY %	-0.12%	0.09%	0.02%	-0.01%	-0.07%	0.08%	-	-
Horiz. %	99.99%	100.11%	100.02%	100.00%	100.01%	100.08%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	15.49%	15.73%	16.01%	16.42%	16.80%	16.08%	16.27%	-
YoY %	-1.53%	-1.75%	-2.50%	-2.26%	4.48%	-1.17%	-	-
Horiz. %	95.21%	96.68%	98.40%	100.92%	103.26%	98.83%	100.00%	-
ROE	14.26%	13.07%	13.65%	13.06%	12.84%	10.72%	10.66%	-
YoY %	9.10%	-4.25%	4.52%	1.71%	19.78%	0.56%	-	-
Horiz. %	133.77%	122.61%	128.05%	122.51%	120.45%	100.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	551.80	542.07	540.03	525.35	521.38	496.75	475.05	10.53%
YoY %	1.79%	0.38%	2.79%	0.76%	4.96%	4.57%	-	-
Horiz. %	116.16%	114.11%	113.68%	110.59%	109.75%	104.57%	100.00%	-
EPS	85.45	85.28	86.47	86.24	87.59	79.90	77.31	6.92%
YoY %	0.20%	-1.38%	0.27%	-1.54%	9.62%	3.35%	-	-
Horiz. %	110.53%	110.31%	111.85%	111.55%	113.30%	103.35%	100.00%	-
DPS	170.00	170.00	170.00	180.00	160.00	152.00	152.02	7.75%
YoY %	0.00%	0.00%	-5.56%	12.50%	5.26%	-0.01%	-	-
Horiz. %	111.83%	111.83%	111.83%	118.41%	105.25%	99.99%	100.00%	-
NAPS	5.9931	6.5257	6.3355	6.6032	6.822	7.4533	7.2523	-11.96%
YoY %	-8.16%	3.00%	-4.05%	-3.21%	-8.47%	2.77%	-	-
Horiz. %	82.64%	89.98%	87.36%	91.05%	94.07%	102.77%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 121,459
RPS	542.12	533.18	530.70	516.16	512.32	488.45	466.76	10.52%
YoY %	1.68%	0.47%	2.82%	0.75%	4.89%	4.65%	-	-
Horiz. %	116.15%	114.23%	113.70%	110.58%	109.76%	104.65%	100.00%	-
EPS	83.95	83.89	84.97	84.73	86.06	78.56	75.96	6.91%
YoY %	0.07%	-1.27%	0.28%	-1.55%	9.55%	3.42%	-	-
Horiz. %	110.52%	110.44%	111.86%	111.55%	113.30%	103.42%	100.00%	-
DPS	167.04	167.05	167.05	176.86	157.22	149.36	149.36	7.76%
YoY %	-0.01%	0.00%	-5.55%	12.49%	5.26%	0.00%	-	-
Horiz. %	111.84%	111.84%	111.84%	118.41%	105.26%	100.00%	100.00%	-
NAPS	5.888	6.4187	6.2261	6.4877	6.7034	7.3288	7.1256	-11.97%
YoY %	-8.27%	3.09%	-4.03%	-3.22%	-8.53%	2.85%	-	-
Horiz. %	82.63%	90.08%	87.38%	91.05%	94.07%	102.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	16.08	16.40	15.66	15.78	14.76	15.10	14.88	-
P/RPS	2.91	3.03	2.90	3.00	2.83	3.04	3.13	-4.75%
YoY %	-3.96%	4.48%	-3.33%	6.01%	-6.91%	-2.88%	-	-
Horiz. %	92.97%	96.81%	92.65%	95.85%	90.42%	97.12%	100.00%	-
P/EPS	18.82	19.23	18.11	18.30	16.85	18.90	19.25	-1.49%
YoY %	-2.13%	6.18%	-1.04%	8.61%	-10.85%	-1.82%	-	-
Horiz. %	97.77%	99.90%	94.08%	95.06%	87.53%	98.18%	100.00%	-
EY	5.31	5.20	5.52	5.47	5.93	5.29	5.20	1.40%
YoY %	2.12%	-5.80%	0.91%	-7.76%	12.10%	1.73%	-	-
Horiz. %	102.12%	100.00%	106.15%	105.19%	114.04%	101.73%	100.00%	-
DY	10.57	10.37	10.86	11.41	10.84	10.07	10.22	2.27%
YoY %	1.93%	-4.51%	-4.82%	5.26%	7.65%	-1.47%	-	-
Horiz. %	103.42%	101.47%	106.26%	111.64%	106.07%	98.53%	100.00%	-
P/NAPS	2.68	2.51	2.47	2.39	2.16	2.03	2.05	19.61%
YoY %	6.77%	1.62%	3.35%	10.65%	6.40%	-0.98%	-	-
Horiz. %	130.73%	122.44%	120.49%	116.59%	105.37%	99.02%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	04/08/15	28/04/15	17/02/15	04/11/14	05/08/14	29/04/14	25/02/14	-
Price	16.00	16.76	16.00	17.00	14.90	15.98	15.00	-
P/RPS	2.90	3.09	2.96	3.24	2.86	3.22	3.16	-5.57%
YoY %	-6.15%	4.39%	-8.64%	13.29%	-11.18%	1.90%	-	-
Horiz. %	91.77%	97.78%	93.67%	102.53%	90.51%	101.90%	100.00%	-
P/EPS	18.72	19.65	18.50	19.71	17.01	20.00	19.40	-2.35%
YoY %	-4.73%	6.22%	-6.14%	15.87%	-14.95%	3.09%	-	-
Horiz. %	96.49%	101.29%	95.36%	101.60%	87.68%	103.09%	100.00%	-
EY	5.34	5.09	5.40	5.07	5.88	5.00	5.15	2.45%
YoY %	4.91%	-5.74%	6.51%	-13.78%	17.60%	-2.91%	-	-
Horiz. %	103.69%	98.83%	104.85%	98.45%	114.17%	97.09%	100.00%	-
DY	10.63	10.14	10.63	10.59	10.74	9.51	10.13	3.27%
YoY %	4.83%	-4.61%	0.38%	-1.40%	12.93%	-6.12%	-	-
Horiz. %	104.94%	100.10%	104.94%	104.54%	106.02%	93.88%	100.00%	-
P/NAPS	2.67	2.57	2.53	2.57	2.18	2.14	2.07	18.54%
YoY %	3.89%	1.58%	-1.56%	17.89%	1.87%	3.38%	-	-
Horiz. %	128.99%	124.15%	122.22%	124.15%	105.31%	103.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos

0:17

New IPO: Supreme Consolidated Resources Berhad, a distributor and warehouser of F&B products, aims to list on the ACE Market!

MQ Trader 779 views | 13 d ago

0:17

New IPO: O&G healthcare service provider, Metro Healthcare Berhad aims to list on the Ace Market!

MQ Trader 2733 views | 21 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 10416 views | 4 mo ago

0:16

MQ Market Updates - 19 November 2024

MQ Trader 119 views | 23 h ago

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MAYBANK

MALAYAN BANKING BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

920

CEB

CAPE EMS BERHAD

669

YTL

YTL CORPORATION BHD

555

CAPITALA

CAPITAL A BERHAD

540

TOPGLOV

TOP GLOVE CORPORATION BHD

523

SAPNRG

SAPURA ENERGY BERHAD

522

GENTING

GENTING BHD

514

PBBANK

PUBLIC BANK BHD

482

DIALOG

DIALOG GROUP BHD

466

Daily Stocks

CEB

0.36

-0.025

118,243,300

HSI-HZW

0.08

0.00

108,658,800

HSI-CWAN

0.205

-0.005

97,275,800

HSI-PWBB

0.08

-0.005

89,148,000

HSI-HZX

0.07

-0.01

85,276,200

HSI-CWAO

0.15

0.00

69,187,500

EAH

0.005

0.00

61,252,200

PERMAJU

0.045

+0.005

36,895,800

CAPITALA

1.07

+0.04

31,656,400

OVERSEA

0.05

-0.05

30,402,600

More active Stocks

UTDPLT

31.02

+0.24

662,200

GAMUDA

9.08

+0.19

6,793,600

ORIENT

7.53

+0.17

371,500

PETDAG

18.00

+0.16

119,800

AAX

2.13

+0.13

11,561,700

CDB

3.53

+0.13

8,994,200

MBMR

6.32

+0.12

186,300

DLADY

30.18

+0.12

46,100

HSI-PWBZ

0.585

+0.115

2,495,000

HARTA

3.57

+0.10

9,570,300

More gainer Stocks

BKAWAN

20.00

-20.00

2,200

CHINTEK

8.05

-8.05

3,200

RVIEW

3.12

-3.12

3,100

EUROSP

2.11

-2.11

16,000

FAVCO

1.87

-1.87

15,900

BONIA

1.47

-1.47

7,500

PAM-C50

1.32

-1.32

12,400

ELKDESA

1.23

-1.23

22,600

CHINA100-MYR

1.17

-1.17

5,300

NESTLE

97.82

-1.12

85,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More