[TASEK] YoY Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 5.19%
YoY- 3025.69%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 223,158 74,161 66,198 83,444 49,778 57,264 46,662 27.21%
PBT 37,464 8,417 10,744 19,870 1,610 9,720 9,933 22.65%
Tax -9,081 -1,429 -1,620 -853 -2,260 -1,427 -1,059 39.16%
NP 28,383 6,988 9,124 19,017 -650 8,293 8,874 19.58%
-
NP to SH 28,383 6,988 9,124 19,017 -650 8,293 8,874 19.58%
-
Tax Rate 24.24% 16.98% 15.08% 4.29% 140.37% 14.68% 10.66% -
Total Cost 194,775 67,173 57,074 64,427 50,428 48,971 37,788 28.68%
-
Net Worth 643,997 609,154 633,934 602,572 548,687 577,721 557,375 2.24%
Dividend
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,518 - - - - - - -
Div Payout % 19.44% - - - - - - -
Equity
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 643,997 609,154 633,934 602,572 548,687 577,721 557,375 2.24%
NOSH 183,946 184,379 183,951 183,739 175,675 183,473 183,347 0.05%
Ratio Analysis
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.72% 9.42% 13.78% 22.79% -1.31% 14.48% 19.02% -
ROE 4.41% 1.15% 1.44% 3.16% -0.12% 1.44% 1.59% -
Per Share
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 121.32 40.22 35.99 45.41 28.34 31.21 25.45 27.15%
EPS 15.43 3.79 4.96 10.35 -0.37 4.52 4.84 19.52%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.501 3.3038 3.4462 3.2795 3.1233 3.1488 3.04 2.19%
Adjusted Per Share Value based on latest NOSH - 183,739
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 180.52 59.99 53.55 67.50 40.27 46.32 37.75 27.21%
EPS 22.96 5.65 7.38 15.38 -0.53 6.71 7.18 19.57%
DPS 4.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2095 4.9276 5.128 4.8744 4.4385 4.6733 4.5087 2.24%
Price Multiplier on Financial Quarter End Date
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/03/07 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 5.24 3.52 4.02 3.43 3.43 3.01 2.91 -
P/RPS 0.00 8.75 11.17 7.55 12.11 9.64 11.43 -
P/EPS 0.00 92.88 81.05 33.14 -927.03 66.59 60.12 -
EY 0.00 1.08 1.23 3.02 -0.11 1.50 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.07 1.17 1.05 1.10 0.96 0.96 9.67%
Price Multiplier on Announcement Date
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/05/07 26/10/05 20/10/04 10/11/03 24/10/02 23/10/01 27/10/00 -
Price 5.51 3.53 3.92 4.25 3.65 3.10 2.85 -
P/RPS 0.00 8.78 10.89 9.36 12.88 9.93 11.20 -
P/EPS 0.00 93.14 79.03 41.06 -986.49 68.58 58.88 -
EY 0.00 1.07 1.27 2.44 -0.10 1.46 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.07 1.14 1.30 1.17 0.98 0.94 10.88%

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