[TASEK] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 361.5%
YoY- -23.41%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 516,684 424,976 297,544 296,644 264,792 333,776 199,112 15.79%
PBT 70,744 76,304 49,952 33,668 42,976 79,480 6,440 44.55%
Tax -16,440 -16,016 -12,108 -5,716 -6,480 -3,412 -9,040 9.63%
NP 54,304 60,288 37,844 27,952 36,496 76,068 -2,600 -
-
NP to SH 54,304 60,288 37,844 27,952 36,496 76,068 -2,600 -
-
Tax Rate 23.24% 20.99% 24.24% 16.98% 15.08% 4.29% 140.37% -
Total Cost 462,380 364,688 259,700 268,692 228,296 257,708 201,712 13.60%
-
Net Worth 870,164 794,742 643,997 609,154 633,934 602,572 548,687 7.34%
Dividend
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 7,357 - - - - -
Div Payout % - - 19.44% - - - - -
Equity
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 870,164 794,742 643,997 609,154 633,934 602,572 548,687 7.34%
NOSH 185,718 185,159 183,946 184,379 183,951 183,739 175,675 0.85%
Ratio Analysis
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.51% 14.19% 12.72% 9.42% 13.78% 22.79% -1.31% -
ROE 6.24% 7.59% 5.88% 4.59% 5.76% 12.62% -0.47% -
Per Share
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 278.21 229.52 161.76 160.89 143.95 181.66 113.34 14.80%
EPS 29.24 32.56 20.57 15.16 19.84 41.40 -1.48 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 4.6854 4.2922 3.501 3.3038 3.4462 3.2795 3.1233 6.43%
Adjusted Per Share Value based on latest NOSH - 184,379
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 417.96 343.77 240.69 239.96 214.20 270.00 161.07 15.78%
EPS 43.93 48.77 30.61 22.61 29.52 61.53 -2.10 -
DPS 0.00 0.00 5.95 0.00 0.00 0.00 0.00 -
NAPS 7.039 6.4289 5.2095 4.9276 5.128 4.8744 4.4385 7.34%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/09 31/03/08 30/03/07 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.80 5.87 5.24 3.52 4.02 3.43 3.43 -
P/RPS 1.73 2.56 0.00 2.19 2.79 1.89 3.03 -8.25%
P/EPS 16.42 18.03 0.00 23.22 20.26 8.29 -231.76 -
EY 6.09 5.55 0.00 4.31 4.94 12.07 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.37 1.75 1.07 1.17 1.05 1.10 -1.15%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/04/09 30/04/08 25/05/07 26/10/05 20/10/04 10/11/03 24/10/02 -
Price 5.66 6.56 5.51 3.53 3.92 4.25 3.65 -
P/RPS 2.03 2.86 0.00 2.19 2.72 2.34 3.22 -6.84%
P/EPS 19.36 20.15 0.00 23.28 19.76 10.27 -246.62 -
EY 5.17 4.96 0.00 4.29 5.06 9.74 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.53 1.84 1.07 1.14 1.30 1.17 0.51%

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