[TASEK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.54%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 697,062 668,828 556,178 580,718 531,910 538,616 542,430 4.26%
PBT 145,118 145,598 112,042 125,902 120,284 111,584 81,792 10.02%
Tax -35,610 -33,566 -24,990 -29,856 -25,060 -25,112 -19,840 10.23%
NP 109,508 112,032 87,052 96,046 95,224 86,472 61,952 9.95%
-
NP to SH 109,508 112,032 87,052 96,046 95,224 86,472 61,952 9.95%
-
Tax Rate 24.54% 23.05% 22.30% 23.71% 20.83% 22.51% 24.26% -
Total Cost 587,554 556,796 469,126 484,672 436,686 452,144 480,478 3.40%
-
Net Worth 728,242 828,939 896,195 919,460 945,418 740,870 872,354 -2.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 97,210 97,207 77,768 73,038 49,608 - - -
Div Payout % 88.77% 86.77% 89.34% 76.05% 52.10% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 728,242 828,939 896,195 919,460 945,418 740,870 872,354 -2.96%
NOSH 121,513 121,509 121,513 121,731 124,021 185,217 185,485 -6.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.71% 16.75% 15.65% 16.54% 17.90% 16.05% 11.42% -
ROE 15.04% 13.52% 9.71% 10.45% 10.07% 11.67% 7.10% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 573.65 550.43 457.71 477.05 428.88 290.80 292.44 11.87%
EPS 90.12 92.20 71.64 78.90 76.78 46.70 33.40 17.98%
DPS 80.00 80.00 64.00 60.00 40.00 0.00 0.00 -
NAPS 5.9931 6.822 7.3753 7.5532 7.623 4.00 4.7031 4.12%
Adjusted Per Share Value based on latest NOSH - 121,800
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 563.87 541.03 449.91 469.76 430.27 435.70 438.78 4.26%
EPS 88.58 90.63 70.42 77.69 77.03 69.95 50.11 9.95%
DPS 78.64 78.63 62.91 59.08 40.13 0.00 0.00 -
NAPS 5.8909 6.7055 7.2495 7.4377 7.6477 5.9931 7.0567 -2.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 16.08 14.76 16.00 8.75 7.90 7.75 5.90 -
P/RPS 2.80 2.68 3.50 1.83 1.84 2.67 2.02 5.59%
P/EPS 17.84 16.01 22.33 11.09 10.29 16.60 17.66 0.16%
EY 5.60 6.25 4.48 9.02 9.72 6.02 5.66 -0.17%
DY 4.98 5.42 4.00 6.86 5.06 0.00 0.00 -
P/NAPS 2.68 2.16 2.17 1.16 1.04 1.94 1.25 13.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 04/08/15 05/08/14 25/07/13 26/07/12 28/07/11 27/07/10 13/08/09 -
Price 16.00 14.90 15.80 9.78 7.76 7.70 5.81 -
P/RPS 2.79 2.71 3.45 2.05 1.81 2.65 1.99 5.79%
P/EPS 17.75 16.16 22.05 12.40 10.11 16.49 17.40 0.33%
EY 5.63 6.19 4.53 8.07 9.89 6.06 5.75 -0.35%
DY 5.00 5.37 4.05 6.13 5.15 0.00 0.00 -
P/NAPS 2.67 2.18 2.14 1.29 1.02 1.93 1.24 13.62%

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