[TASEK] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.25%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 685,473 644,125 562,690 574,350 531,932 550,784 539,601 4.06%
PBT 128,328 133,596 114,000 124,294 116,916 128,510 88,286 6.42%
Tax -31,274 -30,276 -25,137 -29,449 -23,957 -26,932 -20,453 7.33%
NP 97,053 103,320 88,862 94,845 92,958 101,578 67,833 6.14%
-
NP to SH 97,053 103,320 88,862 94,845 92,958 101,578 67,833 6.14%
-
Tax Rate 24.37% 22.66% 22.05% 23.69% 20.49% 20.96% 23.17% -
Total Cost 588,420 540,805 473,828 479,505 438,973 449,205 471,768 3.74%
-
Net Worth 698,205 802,260 890,214 915,223 948,664 958,458 892,176 -4.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 97,199 145,794 100,446 - - - - -
Div Payout % 100.15% 141.11% 113.04% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 698,205 802,260 890,214 915,223 948,664 958,458 892,176 -4.00%
NOSH 121,498 121,495 121,507 121,721 123,988 123,621 185,472 -6.80%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.16% 16.04% 15.79% 16.51% 17.48% 18.44% 12.57% -
ROE 13.90% 12.88% 9.98% 10.36% 9.80% 10.60% 7.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 564.18 530.16 463.09 471.86 429.02 344.79 290.93 11.66%
EPS 79.88 85.04 73.13 77.92 74.97 63.63 36.57 13.90%
DPS 80.00 120.00 82.67 0.00 0.00 0.00 0.00 -
NAPS 5.7466 6.6032 7.3264 7.519 7.6512 6.00 4.8103 3.00%
Adjusted Per Share Value based on latest NOSH - 121,765
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 554.50 521.05 455.17 464.61 430.29 445.54 436.50 4.06%
EPS 78.51 83.58 71.88 76.72 75.20 82.17 54.87 6.14%
DPS 78.63 117.94 81.25 0.00 0.00 0.00 0.00 -
NAPS 5.648 6.4897 7.2012 7.4035 7.674 7.7532 7.217 -4.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 14.80 15.78 15.34 10.92 6.90 6.75 5.84 -
P/RPS 2.62 2.98 3.31 2.31 1.61 1.96 2.01 4.51%
P/EPS 18.53 18.56 20.98 14.01 9.20 10.62 15.97 2.50%
EY 5.40 5.39 4.77 7.14 10.87 9.42 6.26 -2.43%
DY 5.41 7.60 5.39 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.39 2.09 1.45 0.90 1.13 1.21 13.44%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 03/11/15 04/11/14 01/11/13 25/10/12 28/10/11 26/10/10 11/11/09 -
Price 14.80 17.00 15.44 14.00 7.84 6.50 5.81 -
P/RPS 2.62 3.21 3.33 2.97 1.83 1.89 2.00 4.60%
P/EPS 18.53 19.99 21.11 17.97 10.46 10.22 15.89 2.59%
EY 5.40 5.00 4.74 5.57 9.56 9.78 6.29 -2.50%
DY 5.41 7.06 5.35 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.57 2.11 1.86 1.02 1.08 1.21 13.44%

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