[TASEK] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 76.21%
YoY- 49.75%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 422,018 430,763 398,949 413,088 404,701 366,547 102,387 26.59%
PBT 85,500 93,221 87,687 96,383 66,215 70,280 24,300 23.30%
Tax -18,853 -22,087 -17,968 -20,199 -15,340 -16,247 -3,582 31.85%
NP 66,647 71,134 69,719 76,184 50,875 54,033 20,718 21.47%
-
NP to SH 66,647 71,134 69,719 76,184 50,875 54,033 20,718 21.47%
-
Tax Rate 22.05% 23.69% 20.49% 20.96% 23.17% 23.12% 14.74% -
Total Cost 355,371 359,629 329,230 336,904 353,826 312,514 81,669 27.74%
-
Net Worth 890,214 915,223 948,664 958,458 892,176 833,125 771,874 2.40%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 75,334 - - - - - - -
Div Payout % 113.04% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 890,214 915,223 948,664 958,458 892,176 833,125 771,874 2.40%
NOSH 121,507 121,721 123,988 123,621 185,472 185,044 184,982 -6.75%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.79% 16.51% 17.48% 18.44% 12.57% 14.74% 20.23% -
ROE 7.49% 7.77% 7.35% 7.95% 5.70% 6.49% 2.68% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 347.32 353.89 321.76 258.60 218.20 198.09 55.35 35.77%
EPS 54.85 58.44 56.23 47.72 27.43 29.20 11.20 30.28%
DPS 62.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3264 7.519 7.6512 6.00 4.8103 4.5023 4.1727 9.82%
Adjusted Per Share Value based on latest NOSH - 123,621
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 341.38 348.45 322.72 334.16 327.37 296.51 82.82 26.59%
EPS 53.91 57.54 56.40 61.63 41.15 43.71 16.76 21.47%
DPS 60.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2012 7.4035 7.674 7.7532 7.217 6.7394 6.2439 2.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 15.34 10.92 6.90 6.75 5.84 4.89 5.75 -
P/RPS 4.42 3.09 2.14 2.61 2.68 2.47 0.00 -
P/EPS 27.97 18.69 12.27 14.15 21.29 16.75 0.00 -
EY 3.58 5.35 8.15 7.07 4.70 5.97 0.00 -
DY 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.45 0.90 1.13 1.21 1.09 1.44 6.39%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 01/11/13 25/10/12 28/10/11 26/10/10 11/11/09 14/11/08 25/10/07 -
Price 15.44 14.00 7.84 6.50 5.81 4.56 5.81 -
P/RPS 4.45 3.96 2.44 2.51 2.66 2.30 0.00 -
P/EPS 28.15 23.96 13.94 13.63 21.18 15.62 0.00 -
EY 3.55 4.17 7.17 7.34 4.72 6.40 0.00 -
DY 4.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.86 1.02 1.08 1.21 1.01 1.45 6.44%

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