[TASEK] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
05-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 166.15%
YoY- 140.19%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 525,968 549,056 545,316 529,308 683,924 663,892 651,648 -3.50%
PBT 18,952 -39,768 -16,000 19,112 118,492 125,228 128,984 -27.33%
Tax -2,200 -1,912 -1,712 -4,872 -27,800 -30,920 -29,308 -35.02%
NP 16,752 -41,680 -17,712 14,240 90,692 94,308 99,676 -25.69%
-
NP to SH 16,752 -41,680 -17,712 14,240 90,692 94,308 99,676 -25.69%
-
Tax Rate 11.61% - - 25.49% 23.46% 24.69% 22.72% -
Total Cost 509,216 590,736 563,028 515,068 593,232 569,584 551,972 -1.33%
-
Net Worth 511,429 525,615 580,420 648,139 715,141 793,483 905,994 -9.08%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 511,429 525,615 580,420 648,139 715,141 793,483 905,994 -9.08%
NOSH 123,621 123,621 123,621 123,621 121,571 121,593 121,556 0.28%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.18% -7.59% -3.25% 2.69% 13.26% 14.21% 15.30% -
ROE 3.28% -7.93% -3.05% 2.20% 12.68% 11.89% 11.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 434.17 453.23 450.14 436.93 562.57 545.99 536.09 -3.45%
EPS 13.76 -34.48 -14.64 11.64 74.60 77.56 82.00 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2217 4.3388 4.7912 5.3502 5.8825 6.5257 7.4533 -9.03%
Adjusted Per Share Value based on latest NOSH - 123,621
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 425.47 444.14 441.12 428.17 553.24 537.04 527.13 -3.50%
EPS 13.55 -33.72 -14.33 11.52 73.36 76.29 80.63 -25.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1371 4.2518 4.6952 5.243 5.785 6.4187 7.3288 -9.08%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 5.50 4.96 8.00 13.60 15.30 16.40 15.10 -
P/RPS 1.27 1.09 1.78 3.11 2.72 3.00 2.82 -12.43%
P/EPS 39.77 -14.42 -54.72 115.70 20.51 21.14 18.41 13.68%
EY 2.51 -6.94 -1.83 0.86 4.88 4.73 5.43 -12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.14 1.67 2.54 2.60 2.51 2.03 -7.15%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 05/05/20 30/04/19 24/04/18 27/04/17 28/04/16 28/04/15 29/04/14 -
Price 5.70 6.12 8.18 13.60 15.70 16.76 15.98 -
P/RPS 1.31 1.35 1.82 3.11 2.79 3.07 2.98 -12.79%
P/EPS 41.22 -17.79 -55.95 115.70 21.05 21.61 19.49 13.28%
EY 2.43 -5.62 -1.79 0.86 4.75 4.63 5.13 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.41 1.71 2.54 2.67 2.57 2.14 -7.38%

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