[TASEK] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -200.62%
YoY- -114.56%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 139,739 120,230 150,788 98,568 115,283 94,015 68,270 -0.75%
PBT 17,998 17,824 43,216 55 15,670 16,791 2,167 -2.22%
Tax -2,614 -3,381 -5,471 -2,009 -2,250 -2,091 0 -100.00%
NP 15,384 14,443 37,745 -1,954 13,420 14,700 2,167 -2.06%
-
NP to SH 15,384 14,443 37,745 -1,954 13,420 14,700 2,167 -2.06%
-
Tax Rate 14.52% 18.97% 12.66% 3,652.73% 14.36% 12.45% 0.00% -
Total Cost 124,355 105,787 113,043 100,522 101,863 79,315 66,103 -0.66%
-
Net Worth 612,342 625,275 611,671 559,775 581,618 562,682 550,932 -0.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,680 - - - 5,492 5,491 - -100.00%
Div Payout % 23.92% - - - 40.93% 37.36% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 612,342 625,275 611,671 559,775 581,618 562,682 550,932 -0.11%
NOSH 184,019 183,753 183,673 182,616 183,083 183,063 183,644 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.01% 12.01% 25.03% -1.98% 11.64% 15.64% 3.17% -
ROE 2.51% 2.31% 6.17% -0.35% 2.31% 2.61% 0.39% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 75.94 65.43 82.10 53.98 62.97 51.36 37.18 -0.75%
EPS 8.36 7.86 20.55 -1.07 7.33 8.03 1.18 -2.06%
DPS 2.00 0.00 0.00 0.00 3.00 3.00 0.00 -100.00%
NAPS 3.3276 3.4028 3.3302 3.0653 3.1768 3.0737 3.00 -0.11%
Adjusted Per Share Value based on latest NOSH - 186,285
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 113.04 97.26 121.98 79.73 93.26 76.05 55.23 -0.75%
EPS 12.44 11.68 30.53 -1.58 10.86 11.89 1.75 -2.06%
DPS 2.98 0.00 0.00 0.00 4.44 4.44 0.00 -100.00%
NAPS 4.9534 5.058 4.948 4.5282 4.7049 4.5517 4.4566 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.20 3.68 4.11 3.43 3.25 2.98 0.00 -
P/RPS 4.21 5.62 5.01 6.35 5.16 5.80 0.00 -100.00%
P/EPS 38.28 46.82 20.00 -320.56 44.34 37.11 0.00 -100.00%
EY 2.61 2.14 5.00 -0.31 2.26 2.69 0.00 -100.00%
DY 0.62 0.00 0.00 0.00 0.92 1.01 0.00 -100.00%
P/NAPS 0.96 1.08 1.23 1.12 1.02 0.97 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 03/02/05 10/02/04 25/02/03 04/02/02 09/02/01 31/03/00 -
Price 3.07 3.72 4.40 3.43 3.28 3.01 3.95 -
P/RPS 4.04 5.69 5.36 6.35 5.21 5.86 10.63 1.03%
P/EPS 36.72 47.33 21.41 -320.56 44.75 37.48 334.75 2.37%
EY 2.72 2.11 4.67 -0.31 2.23 2.67 0.30 -2.31%
DY 0.65 0.00 0.00 0.00 0.91 1.00 0.00 -100.00%
P/NAPS 0.92 1.09 1.32 1.12 1.03 0.98 1.32 0.38%

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