[TASEK] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 10.07%
YoY- 6.52%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 542,430 447,166 320,847 279,478 240,460 301,576 197,136 16.84%
PBT 81,792 72,294 87,797 35,996 35,648 86,432 110 176.47%
Tax -19,840 -15,866 -11,836 -5,228 -6,762 -10,942 -4,018 27.84%
NP 61,952 56,428 75,961 30,768 28,886 75,490 -3,908 -
-
NP to SH 61,952 56,428 75,961 30,768 28,886 75,490 -3,908 -
-
Tax Rate 24.26% 21.95% 13.48% 14.52% 18.97% 12.66% 3,652.73% -
Total Cost 480,478 390,738 244,886 248,710 211,574 226,086 201,044 14.34%
-
Net Worth 872,354 807,746 692,869 612,342 625,275 611,671 559,775 7.06%
Dividend
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 18,441 7,360 - - - -
Div Payout % - - 24.28% 23.92% - - - -
Equity
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 872,354 807,746 692,869 612,342 625,275 611,671 559,775 7.06%
NOSH 185,485 185,131 184,416 184,019 183,753 183,673 182,616 0.24%
Ratio Analysis
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.42% 12.62% 23.68% 11.01% 12.01% 25.03% -1.98% -
ROE 7.10% 6.99% 10.96% 5.02% 4.62% 12.34% -0.70% -
Per Share
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 292.44 241.54 173.98 151.87 130.86 164.19 107.95 16.56%
EPS 33.40 30.48 41.19 16.72 15.72 41.10 -2.14 -
DPS 0.00 0.00 10.00 4.00 0.00 0.00 0.00 -
NAPS 4.7031 4.3631 3.7571 3.3276 3.4028 3.3302 3.0653 6.80%
Adjusted Per Share Value based on latest NOSH - 184,527
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 438.78 361.72 259.54 226.08 194.51 243.95 159.47 16.84%
EPS 50.11 45.65 61.45 24.89 23.37 61.07 -3.16 -
DPS 0.00 0.00 14.92 5.95 0.00 0.00 0.00 -
NAPS 7.0567 6.5341 5.6048 4.9534 5.058 4.948 4.5282 7.06%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.90 6.62 5.96 3.20 3.68 4.11 3.43 -
P/RPS 2.02 2.74 0.00 2.11 2.81 2.50 3.18 -6.74%
P/EPS 17.66 21.72 0.00 19.14 23.41 10.00 -160.28 -
EY 5.66 4.60 0.00 5.22 4.27 10.00 -0.62 -
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.25 1.52 1.42 0.96 1.08 1.23 1.12 1.70%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/08/09 27/08/08 23/08/07 23/02/06 03/02/05 10/02/04 25/02/03 -
Price 5.81 5.81 5.72 3.07 3.72 4.40 3.43 -
P/RPS 1.99 2.41 0.00 2.02 2.84 2.68 3.18 -6.95%
P/EPS 17.40 19.06 0.00 18.36 23.66 10.71 -160.28 -
EY 5.75 5.25 0.00 5.45 4.23 9.34 -0.62 -
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.36 0.92 1.09 1.32 1.12 1.57%

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