[TASEK] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -72.73%
YoY- 177.87%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 413,088 404,701 366,547 102,387 212,313 176,664 210,484 10.92%
PBT 96,383 66,215 70,280 24,300 31,441 7,680 54,141 9.27%
Tax -20,199 -15,340 -16,247 -3,582 -4,081 -3,191 -9,887 11.60%
NP 76,184 50,875 54,033 20,718 27,360 4,489 44,254 8.71%
-
NP to SH 76,184 50,875 54,033 20,718 27,360 4,489 44,254 8.71%
-
Tax Rate 20.96% 23.17% 23.12% 14.74% 12.98% 41.55% 18.26% -
Total Cost 336,904 353,826 312,514 81,669 184,953 172,175 166,230 11.47%
-
Net Worth 958,458 892,176 833,125 771,874 621,263 618,558 618,305 6.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 3,677 - - -
Div Payout % - - - - 13.44% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 958,458 892,176 833,125 771,874 621,263 618,558 618,305 6.97%
NOSH 123,621 185,472 185,044 184,982 183,870 184,732 183,855 -5.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.44% 12.57% 14.74% 20.23% 12.89% 2.54% 21.02% -
ROE 7.95% 5.70% 6.49% 2.68% 4.40% 0.73% 7.16% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 258.60 218.20 198.09 55.35 115.47 95.63 114.48 13.34%
EPS 47.72 27.43 29.20 11.20 14.88 2.43 24.07 11.09%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 6.00 4.8103 4.5023 4.1727 3.3788 3.3484 3.363 9.30%
Adjusted Per Share Value based on latest NOSH - 184,982
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 334.16 327.37 296.51 82.82 171.75 142.91 170.27 10.92%
EPS 61.63 41.15 43.71 16.76 22.13 3.63 35.80 8.71%
DPS 0.00 0.00 0.00 0.00 2.97 0.00 0.00 -
NAPS 7.7532 7.217 6.7394 6.2439 5.0255 5.0037 5.0016 6.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 31/03/06 31/03/05 31/03/04 -
Price 6.75 5.84 4.89 5.75 3.31 3.72 4.37 -
P/RPS 2.61 2.68 2.47 0.00 2.87 3.89 3.82 -5.68%
P/EPS 14.15 21.29 16.75 0.00 22.24 153.09 18.16 -3.76%
EY 7.07 4.70 5.97 0.00 4.50 0.65 5.51 3.90%
DY 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
P/NAPS 1.13 1.21 1.09 1.44 0.98 1.11 1.30 -2.13%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/10/10 11/11/09 14/11/08 25/10/07 10/05/06 05/05/05 07/05/04 -
Price 6.50 5.81 4.56 5.81 3.19 3.72 4.05 -
P/RPS 2.51 2.66 2.30 0.00 2.76 3.89 3.54 -5.14%
P/EPS 13.63 21.18 15.62 0.00 21.44 153.09 16.83 -3.19%
EY 7.34 4.72 6.40 0.00 4.66 0.65 5.94 3.30%
DY 0.00 0.00 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 1.08 1.21 1.01 1.45 0.94 1.11 1.20 -1.60%

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