[TASEK] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 66.81%
YoY- 129.7%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 532,623 543,409 543,681 546,762 529,172 518,878 521,080 1.47%
PBT 165,355 178,401 177,993 174,051 117,328 102,056 95,423 44.22%
Tax -17,631 -19,836 -20,530 -19,862 -24,894 -22,671 -21,748 -13.04%
NP 147,724 158,565 157,463 154,189 92,434 79,385 73,675 58.94%
-
NP to SH 147,724 158,565 157,463 154,189 92,434 79,385 73,675 58.94%
-
Tax Rate 10.66% 11.12% 11.53% 11.41% 21.22% 22.21% 22.79% -
Total Cost 384,899 384,844 386,218 392,573 436,738 439,493 447,405 -9.53%
-
Net Worth 949,186 945,533 993,792 1,117,090 958,458 741,652 740,798 17.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 152,474 152,474 127,667 127,667 55,693 55,693 55,693 95.58%
Div Payout % 103.22% 96.16% 81.08% 82.80% 60.25% 70.16% 75.59% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 949,186 945,533 993,792 1,117,090 958,458 741,652 740,798 17.95%
NOSH 124,057 124,036 124,072 123,621 123,621 185,413 185,199 -23.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 27.74% 29.18% 28.96% 28.20% 17.47% 15.30% 14.14% -
ROE 15.56% 16.77% 15.84% 13.80% 9.64% 10.70% 9.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 429.34 438.10 438.20 342.62 331.26 279.85 281.36 32.50%
EPS 119.08 127.84 126.91 96.62 57.86 42.82 39.78 107.56%
DPS 122.91 122.93 102.90 80.00 34.86 30.00 30.00 155.82%
NAPS 7.6512 7.623 8.0098 7.00 6.00 4.00 4.00 54.03%
Adjusted Per Share Value based on latest NOSH - 123,621
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 430.85 439.58 439.80 442.29 428.06 419.73 421.51 1.47%
EPS 119.50 128.27 127.38 124.73 74.77 64.22 59.60 58.93%
DPS 123.34 123.34 103.27 103.27 45.05 45.05 45.05 95.58%
NAPS 7.6782 7.6486 8.039 9.0364 7.7532 5.9994 5.9925 17.95%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.90 7.90 8.94 7.16 6.75 7.75 7.75 -
P/RPS 1.61 1.80 2.04 2.09 2.04 2.77 2.75 -29.99%
P/EPS 5.79 6.18 7.04 7.41 11.67 18.10 19.48 -55.42%
EY 17.26 16.18 14.20 13.49 8.57 5.52 5.13 124.36%
DY 17.81 15.56 11.51 11.17 5.17 3.87 3.87 176.41%
P/NAPS 0.90 1.04 1.12 1.02 1.13 1.94 1.94 -40.04%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 28/07/11 25/04/11 18/02/11 26/10/10 27/07/10 27/04/10 -
Price 7.84 7.76 8.95 7.90 6.50 7.70 8.57 -
P/RPS 1.83 1.77 2.04 2.31 1.96 2.75 3.05 -28.84%
P/EPS 6.58 6.07 7.05 8.18 11.23 17.98 21.54 -54.60%
EY 15.19 16.47 14.18 12.23 8.90 5.56 4.64 120.31%
DY 15.68 15.84 11.50 10.13 5.36 3.90 3.50 171.51%
P/NAPS 1.02 1.02 1.12 1.13 1.08 1.93 2.14 -38.95%

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