[TASEK] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
01-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.08%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 658,468 685,473 644,125 562,690 574,350 531,932 550,784 3.01%
PBT 83,805 128,328 133,596 114,000 124,294 116,916 128,510 -6.87%
Tax -19,545 -31,274 -30,276 -25,137 -29,449 -23,957 -26,932 -5.19%
NP 64,260 97,053 103,320 88,862 94,845 92,958 101,578 -7.34%
-
NP to SH 64,260 97,053 103,320 88,862 94,845 92,958 101,578 -7.34%
-
Tax Rate 23.32% 24.37% 22.66% 22.05% 23.69% 20.49% 20.96% -
Total Cost 594,208 588,420 540,805 473,828 479,505 438,973 449,205 4.76%
-
Net Worth 642,566 698,205 802,260 890,214 915,223 948,664 958,458 -6.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 48,457 97,199 145,794 100,446 - - - -
Div Payout % 75.41% 100.15% 141.11% 113.04% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 642,566 698,205 802,260 890,214 915,223 948,664 958,458 -6.44%
NOSH 123,956 121,498 121,495 121,507 121,721 123,988 123,621 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.76% 14.16% 16.04% 15.79% 16.51% 17.48% 18.44% -
ROE 10.00% 13.90% 12.88% 9.98% 10.36% 9.80% 10.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 543.55 564.18 530.16 463.09 471.86 429.02 344.79 7.87%
EPS 52.88 79.88 85.04 73.13 77.92 74.97 63.63 -3.03%
DPS 40.00 80.00 120.00 82.67 0.00 0.00 0.00 -
NAPS 5.3042 5.7466 6.6032 7.3264 7.519 7.6512 6.00 -2.03%
Adjusted Per Share Value based on latest NOSH - 121,497
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 532.65 554.50 521.05 455.17 464.61 430.29 445.54 3.01%
EPS 51.98 78.51 83.58 71.88 76.72 75.20 82.17 -7.34%
DPS 39.20 78.63 117.94 81.25 0.00 0.00 0.00 -
NAPS 5.1979 5.648 6.4897 7.2012 7.4035 7.674 7.7532 -6.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 14.76 14.80 15.78 15.34 10.92 6.90 6.75 -
P/RPS 2.72 2.62 2.98 3.31 2.31 1.61 1.96 5.60%
P/EPS 27.83 18.53 18.56 20.98 14.01 9.20 10.62 17.39%
EY 3.59 5.40 5.39 4.77 7.14 10.87 9.42 -14.83%
DY 2.71 5.41 7.60 5.39 0.00 0.00 0.00 -
P/NAPS 2.78 2.58 2.39 2.09 1.45 0.90 1.13 16.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 03/11/15 04/11/14 01/11/13 25/10/12 28/10/11 26/10/10 -
Price 14.82 14.80 17.00 15.44 14.00 7.84 6.50 -
P/RPS 2.73 2.62 3.21 3.33 2.97 1.83 1.89 6.31%
P/EPS 27.94 18.53 19.99 21.11 17.97 10.46 10.22 18.23%
EY 3.58 5.40 5.00 4.74 5.57 9.56 9.78 -15.40%
DY 2.70 5.41 7.06 5.35 0.00 0.00 0.00 -
P/NAPS 2.79 2.58 2.57 2.11 1.86 1.02 1.08 17.12%

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