[TASEK] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

27-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 18.6%

YoY- -33.79%

Quarter Report

Bursa 3Qtr2016 (announcement).pdf

Latest QR

Upcoming QR

TASEK's Result

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	425,189	419,786	413,854	493,851	514,105	483,094	422,018	0.12%
YoY %	1.29%	1.43%	-16.20%	-3.94%	6.42%	14.47%	-	-
Horiz. %	100.75%	99.47%	98.07%	117.02%	121.82%	114.47%	100.00%	-
PBT	-26,505	-14,210	9,459	62,854	96,246	100,197	85,500	-
YoY %	-86.52%	-250.23%	-84.95%	-34.69%	-3.94%	17.19%	-	-
Horiz. %	-31.00%	-16.62%	11.06%	73.51%	112.57%	117.19%	100.00%	-
Tax	3,528	-858	-2,524	-14,659	-23,456	-22,707	-18,853	-
YoY %	511.19%	66.01%	82.78%	37.50%	-3.30%	-20.44%	-	-
Horiz. %	-18.71%	4.55%	13.39%	77.75%	124.42%	120.44%	100.00%	-
NP	-22,977	-15,068	6,935	48,195	72,790	77,490	66,647	-
YoY %	-52.49%	-317.27%	-85.61%	-33.79%	-6.07%	16.27%	-	-
Horiz. %	-34.48%	-22.61%	10.41%	72.31%	109.22%	116.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-22,977	-15,068	6,935	48,195	72,790	77,490	66,647	-
YoY %	-52.49%	-317.27%	-85.61%	-33.79%	-6.07%	16.27%	-	-
Horiz. %	-34.48%	-22.61%	10.41%	72.31%	109.22%	116.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	26.68%	23.32%	24.37%	22.66%	22.05%	-
YoY %	-	-	14.41%	-4.31%	7.55%	2.77%	-	-
Horiz. %	-	-	121.00%	105.76%	110.52%	102.77%	100.00%	-
Total Cost	448,166	434,854	406,919	445,656	441,315	405,604	355,371	3.94%
YoY %	3.06%	6.87%	-8.69%	0.98%	8.80%	14.14%	-	-
Horiz. %	126.11%	122.37%	114.51%	125.41%	124.18%	114.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	514,724	541,739	594,618	642,566	698,205	802,260	890,214	-8.72%
YoY %	-4.99%	-8.89%	-7.46%	-7.97%	-12.97%	-9.88%	-	-
Horiz. %	57.82%	60.85%	66.79%	72.18%	78.43%	90.12%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	-	-	24,228	36,342	72,899	109,346	75,334	-
YoY %	-	-	-33.33%	-50.15%	-33.33%	45.15%	-	-
Horiz. %	-	-	32.16%	48.24%	96.77%	145.15%	100.00%	-
Div Payout %	-	-	349.37%	75.41%	100.15%	141.11%	113.04%	-
YoY %	-	-	363.29%	-24.70%	-29.03%	24.83%	-	-
Horiz. %	-	-	309.07%	66.71%	88.60%	124.83%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	514,724	541,739	594,618	642,566	698,205	802,260	890,214	-8.72%
YoY %	-4.99%	-8.89%	-7.46%	-7.97%	-12.97%	-9.88%	-	-
Horiz. %	57.82%	60.85%	66.79%	72.18%	78.43%	90.12%	100.00%	-
NOSH	123,621	123,621	123,621	123,956	121,498	121,495	121,507	0.28%
YoY %	0.00%	0.00%	-0.27%	2.02%	0.00%	-0.01%	-	-
Horiz. %	101.74%	101.74%	101.74%	102.02%	99.99%	99.99%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	-5.40%	-3.59%	1.68%	9.76%	14.16%	16.04%	15.79%	-
YoY %	-50.42%	-313.69%	-82.79%	-31.07%	-11.72%	1.58%	-	-
Horiz. %	-34.20%	-22.74%	10.64%	61.81%	89.68%	101.58%	100.00%	-
ROE	-4.46%	-2.78%	1.17%	7.50%	10.43%	9.66%	7.49%	-
YoY %	-60.43%	-337.61%	-84.40%	-28.09%	7.97%	28.97%	-	-
Horiz. %	-59.55%	-37.12%	15.62%	100.13%	139.25%	128.97%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	350.98	346.52	341.62	407.66	423.14	397.62	347.32	0.17%
YoY %	1.29%	1.43%	-16.20%	-3.66%	6.42%	14.48%	-	-
Horiz. %	101.05%	99.77%	98.36%	117.37%	121.83%	114.48%	100.00%	-
EPS	-18.98	-12.45	5.69	39.66	59.91	63.78	54.85	-
YoY %	-52.45%	-318.80%	-85.65%	-33.80%	-6.07%	16.28%	-	-
Horiz. %	-34.60%	-22.70%	10.37%	72.31%	109.23%	116.28%	100.00%	-
DPS	0.00	0.00	20.00	30.00	60.00	90.00	62.00	-
YoY %	0.00%	0.00%	-33.33%	-50.00%	-33.33%	45.16%	-	-
Horiz. %	0.00%	0.00%	32.26%	48.39%	96.77%	145.16%	100.00%	-
NAPS	4.2489	4.4719	4.9084	5.3042	5.7466	6.6032	7.3264	-8.67%
YoY %	-4.99%	-8.89%	-7.46%	-7.70%	-12.97%	-9.87%	-	-
Horiz. %	57.99%	61.04%	67.00%	72.40%	78.44%	90.13%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 123,956
RPS	343.95	339.57	334.78	399.49	415.87	390.79	341.38	0.12%
YoY %	1.29%	1.43%	-16.20%	-3.94%	6.42%	14.47%	-	-
Horiz. %	100.75%	99.47%	98.07%	117.02%	121.82%	114.47%	100.00%	-
EPS	-18.59	-12.19	5.61	38.99	58.88	62.68	53.91	-
YoY %	-52.50%	-317.29%	-85.61%	-33.78%	-6.06%	16.27%	-	-
Horiz. %	-34.48%	-22.61%	10.41%	72.32%	109.22%	116.27%	100.00%	-
DPS	0.00	0.00	19.60	29.40	58.97	88.45	60.94	-
YoY %	0.00%	0.00%	-33.33%	-50.14%	-33.33%	45.14%	-	-
Horiz. %	0.00%	0.00%	32.16%	48.24%	96.77%	145.14%	100.00%	-
NAPS	4.1637	4.3823	4.81	5.1979	5.648	6.4897	7.2012	-8.72%
YoY %	-4.99%	-8.89%	-7.46%	-7.97%	-12.97%	-9.88%	-	-
Horiz. %	57.82%	60.86%	66.79%	72.18%	78.43%	90.12%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	5.36	6.10	12.92	14.76	14.80	15.78	15.34	-
P/RPS	1.53	1.76	3.78	3.62	3.50	3.97	4.42	-16.19%
YoY %	-13.07%	-53.44%	4.42%	3.43%	-11.84%	-10.18%	-	-
Horiz. %	34.62%	39.82%	85.52%	81.90%	79.19%	89.82%	100.00%	-
P/EPS	-28.26	-49.04	225.69	37.10	24.70	24.74	27.97	-
YoY %	42.37%	-121.73%	508.33%	50.20%	-0.16%	-11.55%	-	-
Horiz. %	-101.04%	-175.33%	806.90%	132.64%	88.31%	88.45%	100.00%	-
EY	-3.54	-2.04	0.44	2.70	4.05	4.04	3.58	-
YoY %	-73.53%	-563.64%	-83.70%	-33.33%	0.25%	12.85%	-	-
Horiz. %	-98.88%	-56.98%	12.29%	75.42%	113.13%	112.85%	100.00%	-
DY	0.00	0.00	1.55	2.03	4.05	5.70	4.04	-
YoY %	0.00%	0.00%	-23.65%	-49.88%	-28.95%	41.09%	-	-
Horiz. %	0.00%	0.00%	38.37%	50.25%	100.25%	141.09%	100.00%	-
P/NAPS	1.26	1.36	2.63	2.78	2.58	2.39	2.09	-8.08%
YoY %	-7.35%	-48.29%	-5.40%	7.75%	7.95%	14.35%	-	-
Horiz. %	60.29%	65.07%	125.84%	133.01%	123.44%	114.35%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	07/11/19	18/10/18	08/11/17	27/10/16	03/11/15	04/11/14	01/11/13	-
Price	5.37	6.00	12.60	14.82	14.80	17.00	15.44	-
P/RPS	1.53	1.73	3.69	3.64	3.50	4.28	4.45	-16.29%
YoY %	-11.56%	-53.12%	1.37%	4.00%	-18.22%	-3.82%	-	-
Horiz. %	34.38%	38.88%	82.92%	81.80%	78.65%	96.18%	100.00%	-
P/EPS	-28.31	-48.24	220.10	37.25	24.70	26.65	28.15	-
YoY %	41.31%	-121.92%	490.87%	50.81%	-7.32%	-5.33%	-	-
Horiz. %	-100.57%	-171.37%	781.88%	132.33%	87.74%	94.67%	100.00%	-
EY	-3.53	-2.07	0.45	2.68	4.05	3.75	3.55	-
YoY %	-70.53%	-560.00%	-83.21%	-33.83%	8.00%	5.63%	-	-
Horiz. %	-99.44%	-58.31%	12.68%	75.49%	114.08%	105.63%	100.00%	-
DY	0.00	0.00	1.59	2.02	4.05	5.29	4.02	-
YoY %	0.00%	0.00%	-21.29%	-50.12%	-23.44%	31.59%	-	-
Horiz. %	0.00%	0.00%	39.55%	50.25%	100.75%	131.59%	100.00%	-
P/NAPS	1.26	1.34	2.57	2.79	2.58	2.57	2.11	-8.23%
YoY %	-5.97%	-47.86%	-7.89%	8.14%	0.39%	21.80%	-	-
Horiz. %	59.72%	63.51%	121.80%	132.23%	122.27%	121.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos