[TASEK] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.4%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 534,616 689,448 697,062 668,828 556,178 580,718 531,910 0.08%
PBT 13,910 105,930 145,118 145,598 112,042 125,902 120,284 -30.17%
Tax -3,818 -24,660 -35,610 -33,566 -24,990 -29,856 -25,060 -26.89%
NP 10,092 81,270 109,508 112,032 87,052 96,046 95,224 -31.18%
-
NP to SH 10,092 81,270 109,508 112,032 87,052 96,046 95,224 -31.18%
-
Tax Rate 27.45% 23.28% 24.54% 23.05% 22.30% 23.71% 20.83% -
Total Cost 524,524 608,178 587,554 556,796 469,126 484,672 436,686 3.09%
-
Net Worth 601,184 672,859 728,242 828,939 896,195 919,460 945,418 -7.26%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 48,457 72,909 97,210 97,207 77,768 73,038 49,608 -0.39%
Div Payout % 480.15% 89.71% 88.77% 86.77% 89.34% 76.05% 52.10% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 601,184 672,859 728,242 828,939 896,195 919,460 945,418 -7.26%
NOSH 123,621 121,516 121,513 121,509 121,513 121,731 124,021 -0.05%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.89% 11.79% 15.71% 16.75% 15.65% 16.54% 17.90% -
ROE 1.68% 12.08% 15.04% 13.52% 9.71% 10.45% 10.07% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 441.31 567.37 573.65 550.43 457.71 477.05 428.88 0.47%
EPS 8.28 66.88 90.12 92.20 71.64 78.90 76.78 -30.98%
DPS 40.00 60.00 80.00 80.00 64.00 60.00 40.00 0.00%
NAPS 4.9626 5.5372 5.9931 6.822 7.3753 7.5532 7.623 -6.89%
Adjusted Per Share Value based on latest NOSH - 121,472
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 432.46 557.71 563.87 541.03 449.91 469.76 430.27 0.08%
EPS 8.16 65.74 88.58 90.63 70.42 77.69 77.03 -31.18%
DPS 39.20 58.98 78.64 78.63 62.91 59.08 40.13 -0.38%
NAPS 4.8631 5.4429 5.8909 6.7055 7.2495 7.4377 7.6477 -7.26%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 13.02 14.88 16.08 14.76 16.00 8.75 7.90 -
P/RPS 2.95 2.62 2.80 2.68 3.50 1.83 1.84 8.17%
P/EPS 156.29 22.25 17.84 16.01 22.33 11.09 10.29 57.30%
EY 0.64 4.49 5.60 6.25 4.48 9.02 9.72 -36.42%
DY 3.07 4.03 4.98 5.42 4.00 6.86 5.06 -7.98%
P/NAPS 2.62 2.69 2.68 2.16 2.17 1.16 1.04 16.63%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/07/17 28/07/16 04/08/15 05/08/14 25/07/13 26/07/12 28/07/11 -
Price 13.00 15.04 16.00 14.90 15.80 9.78 7.76 -
P/RPS 2.95 2.65 2.79 2.71 3.45 2.05 1.81 8.47%
P/EPS 156.05 22.49 17.75 16.16 22.05 12.40 10.11 57.72%
EY 0.64 4.45 5.63 6.19 4.53 8.07 9.89 -36.61%
DY 3.08 3.99 5.00 5.37 4.05 6.13 5.15 -8.20%
P/NAPS 2.62 2.72 2.67 2.18 2.14 1.29 1.02 17.00%

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
Post a Comment