[TASEK] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 402.41%
YoY- -69.52%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 212,313 176,664 210,484 160,321 170,461 143,350 132,151 8.21%
PBT 31,441 7,680 54,141 8,362 22,423 21,964 3,420 44.71%
Tax -4,081 -3,191 -9,887 -2,453 -3,036 -3,470 107 -
NP 27,360 4,489 44,254 5,909 19,387 18,494 3,527 40.67%
-
NP to SH 27,360 4,489 44,254 5,909 19,387 18,494 3,527 40.67%
-
Tax Rate 12.98% 41.55% 18.26% 29.34% 13.54% 15.80% -3.13% -
Total Cost 184,953 172,175 166,230 154,412 151,074 124,856 128,624 6.23%
-
Net Worth 621,263 618,558 618,305 568,489 584,138 562,118 550,065 2.04%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,677 - - - - - - -
Div Payout % 13.44% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 621,263 618,558 618,305 568,489 584,138 562,118 550,065 2.04%
NOSH 183,870 184,732 183,855 182,941 183,241 182,927 182,746 0.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.89% 2.54% 21.02% 3.69% 11.37% 12.90% 2.67% -
ROE 4.40% 0.73% 7.16% 1.04% 3.32% 3.29% 0.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 115.47 95.63 114.48 87.64 93.03 78.36 72.31 8.10%
EPS 14.88 2.43 24.07 3.23 10.58 10.11 1.93 40.53%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3788 3.3484 3.363 3.1075 3.1878 3.0729 3.01 1.94%
Adjusted Per Share Value based on latest NOSH - 182,860
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 171.75 142.91 170.27 129.69 137.89 115.96 106.90 8.21%
EPS 22.13 3.63 35.80 4.78 15.68 14.96 2.85 40.69%
DPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0255 5.0037 5.0016 4.5987 4.7252 4.5471 4.4496 2.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.31 3.72 4.37 3.43 3.64 2.86 3.95 -
P/RPS 2.87 3.89 3.82 3.91 3.91 3.65 5.46 -10.16%
P/EPS 22.24 153.09 18.16 106.19 34.40 28.29 204.66 -30.90%
EY 4.50 0.65 5.51 0.94 2.91 3.53 0.49 44.68%
DY 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.11 1.30 1.10 1.14 0.93 1.31 -4.71%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 05/05/05 07/05/04 22/05/03 10/05/02 18/05/01 22/05/00 -
Price 3.19 3.72 4.05 3.46 3.58 3.01 3.74 -
P/RPS 2.76 3.89 3.54 3.95 3.85 3.84 5.17 -9.92%
P/EPS 21.44 153.09 16.83 107.12 33.84 29.77 193.78 -30.70%
EY 4.66 0.65 5.94 0.93 2.96 3.36 0.52 44.09%
DY 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.11 1.20 1.11 1.12 0.98 1.24 -4.50%

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