[TASEK] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 18.56%
YoY- 509.49%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 539,601 488,729 614,322 283,084 235,552 280,645 213,761 15.29%
PBT 88,286 93,706 145,800 41,921 10,240 72,188 11,149 37.43%
Tax -20,453 -21,662 -21,492 -5,441 -4,254 -13,182 -3,270 32.54%
NP 67,833 72,044 124,308 36,480 5,985 59,005 7,878 39.21%
-
NP to SH 67,833 72,044 124,308 36,480 5,985 59,005 7,878 39.21%
-
Tax Rate 23.17% 23.12% 14.74% 12.98% 41.54% 18.26% 29.33% -
Total Cost 471,768 416,685 490,014 246,604 229,566 221,640 205,882 13.59%
-
Net Worth 892,176 833,125 771,875 621,263 618,558 618,305 568,489 7.17%
Dividend
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - 4,903 - - - -
Div Payout % - - - 13.44% - - - -
Equity
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 892,176 833,125 771,875 621,263 618,558 618,305 568,489 7.17%
NOSH 185,472 185,044 184,982 183,870 184,732 183,855 182,941 0.21%
Ratio Analysis
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.57% 14.74% 20.23% 12.89% 2.54% 21.02% 3.69% -
ROE 7.60% 8.65% 16.10% 5.87% 0.97% 9.54% 1.39% -
Per Share
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 290.93 264.11 332.10 153.96 127.51 152.64 116.85 15.04%
EPS 36.57 38.93 67.20 19.84 3.24 32.09 4.31 38.90%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 4.8103 4.5023 4.1727 3.3788 3.3484 3.363 3.1075 6.94%
Adjusted Per Share Value based on latest NOSH - 184,814
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 436.50 395.34 496.94 228.99 190.54 227.02 172.92 15.29%
EPS 54.87 58.28 100.56 29.51 4.84 47.73 6.37 39.22%
DPS 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
NAPS 7.217 6.7394 6.2439 5.0255 5.0037 5.0016 4.5986 7.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/09 30/09/08 28/09/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 5.84 4.89 5.75 3.31 3.72 4.37 3.43 -
P/RPS 2.01 1.85 0.00 2.15 2.92 2.86 2.94 -5.67%
P/EPS 15.97 12.56 0.00 16.68 114.81 13.62 79.64 -21.88%
EY 6.26 7.96 0.00 5.99 0.87 7.34 1.26 27.93%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 1.21 1.09 1.44 0.98 1.11 1.30 1.10 1.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 11/11/09 14/11/08 25/10/07 10/05/06 05/05/05 07/05/04 22/05/03 -
Price 5.81 4.56 5.81 3.19 3.72 4.05 3.46 -
P/RPS 2.00 1.73 0.00 2.07 2.92 2.65 2.96 -5.84%
P/EPS 15.89 11.71 0.00 16.08 114.81 12.62 80.34 -22.04%
EY 6.29 8.54 0.00 6.22 0.87 7.92 1.24 28.34%
DY 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
P/NAPS 1.21 1.01 1.45 0.94 1.11 1.20 1.11 1.33%

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