[TASEK] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -39.3%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 651,648 544,372 602,528 505,540 517,864 516,684 424,976 7.38%
PBT 128,984 112,768 129,500 119,564 103,796 70,744 76,304 9.13%
Tax -29,308 -25,952 -29,928 -25,964 -23,292 -16,440 -16,016 10.59%
NP 99,676 86,816 99,572 93,600 80,504 54,304 60,288 8.73%
-
NP to SH 99,676 86,816 99,572 93,600 80,504 54,304 60,288 8.73%
-
Tax Rate 22.72% 23.01% 23.11% 21.72% 22.44% 23.24% 20.99% -
Total Cost 551,972 457,556 502,956 411,940 437,360 462,380 364,688 7.14%
-
Net Worth 905,994 975,563 968,841 993,792 740,798 870,164 794,742 2.20%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 905,994 975,563 968,841 993,792 740,798 870,164 794,742 2.20%
NOSH 121,556 124,093 121,785 124,072 185,199 185,718 185,159 -6.77%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.30% 15.95% 16.53% 18.51% 15.55% 10.51% 14.19% -
ROE 11.00% 8.90% 10.28% 9.42% 10.87% 6.24% 7.59% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 536.09 438.68 494.74 407.46 279.62 278.21 229.52 15.17%
EPS 82.00 69.96 81.76 75.44 43.44 29.24 32.56 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4533 7.8615 7.9553 8.0098 4.00 4.6854 4.2922 9.62%
Adjusted Per Share Value based on latest NOSH - 124,072
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 527.13 440.36 487.40 408.94 418.91 417.96 343.77 7.38%
EPS 80.63 70.23 80.55 75.72 65.12 43.93 48.77 8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3288 7.8916 7.8372 8.039 5.9925 7.039 6.4289 2.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 15.10 15.40 8.50 8.94 7.75 4.80 5.87 -
P/RPS 2.82 3.51 1.72 2.19 2.77 1.73 2.56 1.62%
P/EPS 18.41 22.01 10.40 11.85 17.83 16.42 18.03 0.34%
EY 5.43 4.54 9.62 8.44 5.61 6.09 5.55 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.96 1.07 1.12 1.94 1.02 1.37 6.77%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 29/04/13 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 -
Price 15.98 15.60 8.67 8.95 8.57 5.66 6.56 -
P/RPS 2.98 3.56 1.75 2.20 3.06 2.03 2.86 0.68%
P/EPS 19.49 22.30 10.60 11.86 19.72 19.36 20.15 -0.55%
EY 5.13 4.48 9.43 8.43 5.07 5.17 4.96 0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.98 1.09 1.12 2.14 1.21 1.53 5.74%

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