[TASEK] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.41%
YoY- 39.58%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 556,178 580,718 531,910 538,616 542,430 447,166 320,847 9.59%
PBT 112,042 125,902 120,284 111,584 81,792 72,294 87,797 4.14%
Tax -24,990 -29,856 -25,060 -25,112 -19,840 -15,866 -11,836 13.25%
NP 87,052 96,046 95,224 86,472 61,952 56,428 75,961 2.29%
-
NP to SH 87,052 96,046 95,224 86,472 61,952 56,428 75,961 2.29%
-
Tax Rate 22.30% 23.71% 20.83% 22.51% 24.26% 21.95% 13.48% -
Total Cost 469,126 484,672 436,686 452,144 480,478 390,738 244,886 11.43%
-
Net Worth 896,195 919,460 945,418 740,870 872,354 807,746 692,869 4.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 77,768 73,038 49,608 - - - 18,441 27.07%
Div Payout % 89.34% 76.05% 52.10% - - - 24.28% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 896,195 919,460 945,418 740,870 872,354 807,746 692,869 4.37%
NOSH 121,513 121,731 124,021 185,217 185,485 185,131 184,416 -6.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.65% 16.54% 17.90% 16.05% 11.42% 12.62% 23.68% -
ROE 9.71% 10.45% 10.07% 11.67% 7.10% 6.99% 10.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 457.71 477.05 428.88 290.80 292.44 241.54 173.98 17.47%
EPS 71.64 78.90 76.78 46.70 33.40 30.48 41.19 9.65%
DPS 64.00 60.00 40.00 0.00 0.00 0.00 10.00 36.21%
NAPS 7.3753 7.5532 7.623 4.00 4.7031 4.3631 3.7571 11.88%
Adjusted Per Share Value based on latest NOSH - 185,413
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 449.91 469.76 430.27 435.70 438.78 361.72 259.54 9.59%
EPS 70.42 77.69 77.03 69.95 50.11 45.65 61.45 2.29%
DPS 62.91 59.08 40.13 0.00 0.00 0.00 14.92 27.07%
NAPS 7.2495 7.4377 7.6477 5.9931 7.0567 6.5341 5.6048 4.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 16.00 8.75 7.90 7.75 5.90 6.62 5.96 -
P/RPS 3.50 1.83 1.84 2.67 2.02 2.74 0.00 -
P/EPS 22.33 11.09 10.29 16.60 17.66 21.72 0.00 -
EY 4.48 9.02 9.72 6.02 5.66 4.60 0.00 -
DY 4.00 6.86 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.16 1.04 1.94 1.25 1.52 1.42 7.31%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 26/07/12 28/07/11 27/07/10 13/08/09 27/08/08 23/08/07 -
Price 15.80 9.78 7.76 7.70 5.81 5.81 5.72 -
P/RPS 3.45 2.05 1.81 2.65 1.99 2.41 0.00 -
P/EPS 22.05 12.40 10.11 16.49 17.40 19.06 0.00 -
EY 4.53 8.07 9.89 6.06 5.75 5.25 0.00 -
DY 4.05 6.13 5.15 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.29 1.02 1.93 1.24 1.33 1.36 7.84%

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