[TASEK] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 167.63%
YoY- 135.3%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Revenue 269,308 271,215 223,583 320,847 139,739 120,230 150,788 9.33%
PBT 55,792 40,896 36,147 87,797 17,998 17,824 43,216 4.00%
Tax -12,556 -9,920 -7,933 -11,836 -2,614 -3,381 -5,471 13.63%
NP 43,236 30,976 28,214 75,961 15,384 14,443 37,745 2.11%
-
NP to SH 43,236 30,976 28,214 75,961 15,384 14,443 37,745 2.11%
-
Tax Rate 22.51% 24.26% 21.95% 13.48% 14.52% 18.97% 12.66% -
Total Cost 226,072 240,239 195,369 244,886 124,355 105,787 113,043 11.24%
-
Net Worth 740,870 872,354 807,746 692,869 612,342 625,275 611,671 2.99%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 18,441 3,680 - - -
Div Payout % - - - 24.28% 23.92% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 740,870 872,354 807,746 692,869 612,342 625,275 611,671 2.99%
NOSH 185,217 185,485 185,131 184,416 184,019 183,753 183,673 0.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.05% 11.42% 12.62% 23.68% 11.01% 12.01% 25.03% -
ROE 5.84% 3.55% 3.49% 10.96% 2.51% 2.31% 6.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
RPS 145.40 146.22 120.77 173.98 75.94 65.43 82.10 9.18%
EPS 23.35 16.70 15.24 41.19 8.36 7.86 20.55 1.98%
DPS 0.00 0.00 0.00 10.00 2.00 0.00 0.00 -
NAPS 4.00 4.7031 4.3631 3.7571 3.3276 3.4028 3.3302 2.85%
Adjusted Per Share Value based on latest NOSH - 184,478
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
RPS 217.85 219.39 180.86 259.54 113.04 97.26 121.98 9.33%
EPS 34.97 25.06 22.82 61.45 12.44 11.68 30.53 2.11%
DPS 0.00 0.00 0.00 14.92 2.98 0.00 0.00 -
NAPS 5.9931 7.0567 6.5341 5.6048 4.9534 5.058 4.948 2.99%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 -
Price 7.75 5.90 6.62 5.96 3.20 3.68 4.11 -
P/RPS 5.33 4.04 5.48 0.00 4.21 5.62 5.01 0.95%
P/EPS 33.20 35.33 43.44 0.00 38.28 46.82 20.00 8.10%
EY 3.01 2.83 2.30 0.00 2.61 2.14 5.00 -7.50%
DY 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 1.94 1.25 1.52 1.42 0.96 1.08 1.23 7.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Date 27/07/10 13/08/09 27/08/08 23/08/07 23/02/06 03/02/05 10/02/04 -
Price 7.70 5.81 5.81 5.72 3.07 3.72 4.40 -
P/RPS 5.30 3.97 4.81 0.00 4.04 5.69 5.36 -0.17%
P/EPS 32.99 34.79 38.12 0.00 36.72 47.33 21.41 6.87%
EY 3.03 2.87 2.62 0.00 2.72 2.11 4.67 -6.43%
DY 0.00 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 1.93 1.24 1.33 1.36 0.92 1.09 1.32 6.01%

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