[TASEK] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

16-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -9.05%

YoY- -13.12%

Quarter Report

Bursa 4Qtr2015 (announcement).pdf

Latest QR

Upcoming QR

TASEK's Result

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	682,322	698,769	707,584	702,576	687,072	670,178	659,122	2.32%
YoY %	-2.35%	-1.25%	0.71%	2.26%	2.52%	1.68%	-	-
Horiz. %	103.52%	106.02%	107.35%	106.59%	104.24%	101.68%	100.00%	-
PBT	86,426	100,224	118,134	119,818	132,371	136,082	135,383	-25.79%
YoY %	-13.77%	-15.16%	-1.41%	-9.48%	-2.73%	0.52%	-	-
Horiz. %	63.84%	74.03%	87.26%	88.50%	97.78%	100.52%	100.00%	-
Tax	-19,761	-23,083	-27,778	-28,558	-32,028	-32,301	-31,682	-26.93%
YoY %	14.39%	16.90%	2.73%	10.83%	0.85%	-1.95%	-	-
Horiz. %	62.37%	72.86%	87.68%	90.14%	101.09%	101.95%	100.00%	-
NP	66,665	77,141	90,356	91,260	100,343	103,781	103,701	-25.45%
YoY %	-13.58%	-14.63%	-0.99%	-9.05%	-3.31%	0.08%	-	-
Horiz. %	64.29%	74.39%	87.13%	88.00%	96.76%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,665	77,141	90,356	91,260	100,343	103,781	103,701	-25.45%
YoY %	-13.58%	-14.63%	-0.99%	-9.05%	-3.31%	0.08%	-	-
Horiz. %	64.29%	74.39%	87.13%	88.00%	96.76%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.86%	23.03%	23.51%	23.83%	24.20%	23.74%	23.40%	-
YoY %	-0.74%	-2.04%	-1.34%	-1.53%	1.94%	1.45%	-	-
Horiz. %	97.69%	98.42%	100.47%	101.84%	103.42%	101.45%	100.00%	-
Total Cost	615,657	621,628	617,228	611,316	586,729	566,397	555,421	7.08%
YoY %	-0.96%	0.71%	0.97%	4.19%	3.59%	1.98%	-	-
Horiz. %	110.85%	111.92%	111.13%	110.06%	105.64%	101.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,566	672,475	715,141	692,121	697,950	727,880	793,483	-13.08%
YoY %	-4.45%	-5.97%	3.33%	-0.84%	-4.11%	-8.27%	-	-
Horiz. %	80.98%	84.75%	90.13%	87.23%	87.96%	91.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	97,150	121,441	133,588	133,588	170,060	206,499	206,507	-39.42%
YoY %	-20.00%	-9.09%	0.00%	-21.45%	-17.65%	-0.00%	-	-
Horiz. %	47.04%	58.81%	64.69%	64.69%	82.35%	100.00%	100.00%	-
Div Payout %	145.73%	157.43%	147.85%	146.38%	169.48%	198.98%	199.14%	-
YoY %	-7.43%	6.48%	1.00%	-13.63%	-14.83%	-0.08%	-	-
Horiz. %	73.18%	79.05%	74.24%	73.51%	85.11%	99.92%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	642,566	672,475	715,141	692,121	697,950	727,880	793,483	-13.08%
YoY %	-4.45%	-5.97%	3.33%	-0.84%	-4.11%	-8.27%	-	-
Horiz. %	80.98%	84.75%	90.13%	87.23%	87.96%	91.73%	100.00%	-
NOSH	123,956	121,446	121,571	121,433	121,454	121,453	121,593	1.28%
YoY %	2.07%	-0.10%	0.11%	-0.02%	0.00%	-0.12%	-	-
Horiz. %	101.94%	99.88%	99.98%	99.87%	99.89%	99.88%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	9.77%	11.04%	12.77%	12.99%	14.60%	15.49%	15.73%	-
YoY %	-11.50%	-13.55%	-1.69%	-11.03%	-5.75%	-1.53%	-	-
Horiz. %	62.11%	70.18%	81.18%	82.58%	92.82%	98.47%	100.00%	-
ROE	10.37%	11.47%	12.63%	13.19%	14.38%	14.26%	13.07%	-
YoY %	-9.59%	-9.18%	-4.25%	-8.28%	0.84%	9.10%	-	-
Horiz. %	79.34%	87.76%	96.63%	100.92%	110.02%	109.10%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	563.24	575.37	582.03	578.57	565.70	551.80	542.07	2.57%
YoY %	-2.11%	-1.14%	0.60%	2.28%	2.52%	1.79%	-	-
Horiz. %	103.91%	106.14%	107.37%	106.73%	104.36%	101.79%	100.00%	-
EPS	55.03	63.52	74.32	75.15	82.62	85.45	85.28	-25.26%
YoY %	-13.37%	-14.53%	-1.10%	-9.04%	-3.31%	0.20%	-	-
Horiz. %	64.53%	74.48%	87.15%	88.12%	96.88%	100.20%	100.00%	-
DPS	80.00	100.00	110.00	110.00	140.00	170.00	170.00	-39.41%
YoY %	-20.00%	-9.09%	0.00%	-21.43%	-17.65%	0.00%	-	-
Horiz. %	47.06%	58.82%	64.71%	64.71%	82.35%	100.00%	100.00%	-
NAPS	5.3042	5.5372	5.8825	5.6996	5.7466	5.9931	6.5257	-12.87%
YoY %	-4.21%	-5.87%	3.21%	-0.82%	-4.11%	-8.16%	-	-
Horiz. %	81.28%	84.85%	90.14%	87.34%	88.06%	91.84%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 121,433
RPS	551.95	565.25	572.38	568.33	555.79	542.12	533.18	2.32%
YoY %	-2.35%	-1.25%	0.71%	2.26%	2.52%	1.68%	-	-
Horiz. %	103.52%	106.01%	107.35%	106.59%	104.24%	101.68%	100.00%	-
EPS	53.93	62.40	73.09	73.82	81.17	83.95	83.89	-25.45%
YoY %	-13.57%	-14.63%	-0.99%	-9.06%	-3.31%	0.07%	-	-
Horiz. %	64.29%	74.38%	87.13%	88.00%	96.76%	100.07%	100.00%	-
DPS	78.59	98.24	108.06	108.06	137.57	167.04	167.05	-39.42%
YoY %	-20.00%	-9.09%	0.00%	-21.45%	-17.64%	-0.01%	-	-
Horiz. %	47.05%	58.81%	64.69%	64.69%	82.35%	99.99%	100.00%	-
NAPS	5.1979	5.4398	5.785	5.5987	5.6459	5.888	6.4187	-13.08%
YoY %	-4.45%	-5.97%	3.33%	-0.84%	-4.11%	-8.27%	-	-
Horiz. %	80.98%	84.75%	90.13%	87.22%	87.96%	91.73%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	14.76	14.88	15.30	14.58	14.80	16.08	16.40	-
P/RPS	2.62	2.59	2.63	2.52	2.62	2.91	3.03	-9.21%
YoY %	1.16%	-1.52%	4.37%	-3.82%	-9.97%	-3.96%	-	-
Horiz. %	86.47%	85.48%	86.80%	83.17%	86.47%	96.04%	100.00%	-
P/EPS	26.82	23.43	20.59	19.40	17.91	18.82	19.23	24.75%
YoY %	14.47%	13.79%	6.13%	8.32%	-4.84%	-2.13%	-	-
Horiz. %	139.47%	121.84%	107.07%	100.88%	93.14%	97.87%	100.00%	-
EY	3.73	4.27	4.86	5.15	5.58	5.31	5.20	-19.81%
YoY %	-12.65%	-12.14%	-5.63%	-7.71%	5.08%	2.12%	-	-
Horiz. %	71.73%	82.12%	93.46%	99.04%	107.31%	102.12%	100.00%	-
DY	5.42	6.72	7.19	7.54	9.46	10.57	10.37	-35.03%
YoY %	-19.35%	-6.54%	-4.64%	-20.30%	-10.50%	1.93%	-	-
Horiz. %	52.27%	64.80%	69.33%	72.71%	91.22%	101.93%	100.00%	-
P/NAPS	2.78	2.69	2.60	2.56	2.58	2.68	2.51	7.02%
YoY %	3.35%	3.46%	1.56%	-0.78%	-3.73%	6.77%	-	-
Horiz. %	110.76%	107.17%	103.59%	101.99%	102.79%	106.77%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/10/16	28/07/16	28/04/16	16/02/16	03/11/15	04/08/15	28/04/15	-
Price	14.82	15.04	15.70	14.84	14.80	16.00	16.76	-
P/RPS	2.63	2.61	2.70	2.56	2.62	2.90	3.09	-10.16%
YoY %	0.77%	-3.33%	5.47%	-2.29%	-9.66%	-6.15%	-	-
Horiz. %	85.11%	84.47%	87.38%	82.85%	84.79%	93.85%	100.00%	-
P/EPS	26.93	23.68	21.12	19.75	17.91	18.72	19.65	23.31%
YoY %	13.72%	12.12%	6.94%	10.27%	-4.33%	-4.73%	-	-
Horiz. %	137.05%	120.51%	107.48%	100.51%	91.15%	95.27%	100.00%	-
EY	3.71	4.22	4.73	5.06	5.58	5.34	5.09	-18.96%
YoY %	-12.09%	-10.78%	-6.52%	-9.32%	4.49%	4.91%	-	-
Horiz. %	72.89%	82.91%	92.93%	99.41%	109.63%	104.91%	100.00%	-
DY	5.40	6.65	7.01	7.41	9.46	10.63	10.14	-34.22%
YoY %	-18.80%	-5.14%	-5.40%	-21.67%	-11.01%	4.83%	-	-
Horiz. %	53.25%	65.58%	69.13%	73.08%	93.29%	104.83%	100.00%	-
P/NAPS	2.79	2.72	2.67	2.60	2.58	2.67	2.57	5.61%
YoY %	2.57%	1.87%	2.69%	0.78%	-3.37%	3.89%	-	-
Horiz. %	108.56%	105.84%	103.89%	101.17%	100.39%	103.89%	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