[TASEK] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
07-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 17.24%
YoY- 648.93%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 102,387 212,313 176,664 210,484 160,321 170,461 143,350 -5.04%
PBT 24,300 31,441 7,680 54,141 8,362 22,423 21,964 1.56%
Tax -3,582 -4,081 -3,191 -9,887 -2,453 -3,036 -3,470 0.48%
NP 20,718 27,360 4,489 44,254 5,909 19,387 18,494 1.76%
-
NP to SH 20,718 27,360 4,489 44,254 5,909 19,387 18,494 1.76%
-
Tax Rate 14.74% 12.98% 41.55% 18.26% 29.34% 13.54% 15.80% -
Total Cost 81,669 184,953 172,175 166,230 154,412 151,074 124,856 -6.31%
-
Net Worth 771,874 621,263 618,558 618,305 568,489 584,138 562,118 4.99%
Dividend
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 3,677 - - - - - -
Div Payout % - 13.44% - - - - - -
Equity
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 771,874 621,263 618,558 618,305 568,489 584,138 562,118 4.99%
NOSH 184,982 183,870 184,732 183,855 182,941 183,241 182,927 0.17%
Ratio Analysis
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.23% 12.89% 2.54% 21.02% 3.69% 11.37% 12.90% -
ROE 2.68% 4.40% 0.73% 7.16% 1.04% 3.32% 3.29% -
Per Share
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 55.35 115.47 95.63 114.48 87.64 93.03 78.36 -5.20%
EPS 11.20 14.88 2.43 24.07 3.23 10.58 10.11 1.58%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1727 3.3788 3.3484 3.363 3.1075 3.1878 3.0729 4.81%
Adjusted Per Share Value based on latest NOSH - 183,352
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 82.82 171.75 142.91 170.27 129.69 137.89 115.96 -5.04%
EPS 16.76 22.13 3.63 35.80 4.78 15.68 14.96 1.76%
DPS 0.00 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2439 5.0255 5.0037 5.0016 4.5987 4.7252 4.5471 4.99%
Price Multiplier on Financial Quarter End Date
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/09/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.75 3.31 3.72 4.37 3.43 3.64 2.86 -
P/RPS 0.00 2.87 3.89 3.82 3.91 3.91 3.65 -
P/EPS 0.00 22.24 153.09 18.16 106.19 34.40 28.29 -
EY 0.00 4.50 0.65 5.51 0.94 2.91 3.53 -
DY 0.00 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.98 1.11 1.30 1.10 1.14 0.93 6.95%
Price Multiplier on Announcement Date
30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/10/07 10/05/06 05/05/05 07/05/04 22/05/03 10/05/02 18/05/01 -
Price 5.81 3.19 3.72 4.05 3.46 3.58 3.01 -
P/RPS 0.00 2.76 3.89 3.54 3.95 3.85 3.84 -
P/EPS 0.00 21.44 153.09 16.83 107.12 33.84 29.77 -
EY 0.00 4.66 0.65 5.94 0.93 2.96 3.36 -
DY 0.00 0.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.94 1.11 1.20 1.11 1.12 0.98 6.20%

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