[TASEK] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 65.63%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Revenue 129,466 129,171 106,244 223,158 74,161 66,198 83,444 6.98%
PBT 25,949 17,686 19,076 37,464 8,417 10,744 19,870 4.18%
Tax -5,823 -4,110 -4,004 -9,081 -1,429 -1,620 -853 34.35%
NP 20,126 13,576 15,072 28,383 6,988 9,124 19,017 0.87%
-
NP to SH 20,126 13,576 15,072 28,383 6,988 9,124 19,017 0.87%
-
Tax Rate 22.44% 23.24% 20.99% 24.24% 16.98% 15.08% 4.29% -
Total Cost 109,340 115,595 91,172 194,775 67,173 57,074 64,427 8.47%
-
Net Worth 740,798 870,164 794,742 643,997 609,154 633,934 602,572 3.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 5,518 - - - -
Div Payout % - - - 19.44% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 740,798 870,164 794,742 643,997 609,154 633,934 602,572 3.22%
NOSH 185,199 185,718 185,159 183,946 184,379 183,951 183,739 0.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.55% 10.51% 14.19% 12.72% 9.42% 13.78% 22.79% -
ROE 2.72% 1.56% 1.90% 4.41% 1.15% 1.44% 3.16% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 69.91 69.55 57.38 121.32 40.22 35.99 45.41 6.85%
EPS 10.86 7.31 8.14 15.43 3.79 4.96 10.35 0.74%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 4.00 4.6854 4.2922 3.501 3.3038 3.4462 3.2795 3.10%
Adjusted Per Share Value based on latest NOSH - 184,855
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.73 104.49 85.94 180.52 59.99 53.55 67.50 6.98%
EPS 16.28 10.98 12.19 22.96 5.65 7.38 15.38 0.87%
DPS 0.00 0.00 0.00 4.46 0.00 0.00 0.00 -
NAPS 5.9925 7.039 6.4289 5.2095 4.9276 5.128 4.8744 3.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 30/09/05 30/09/04 30/09/03 -
Price 7.75 4.80 5.87 5.24 3.52 4.02 3.43 -
P/RPS 11.09 6.90 10.23 0.00 8.75 11.17 7.55 6.08%
P/EPS 71.32 65.66 72.11 0.00 92.88 81.05 33.14 12.50%
EY 1.40 1.52 1.39 0.00 1.08 1.23 3.02 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.02 1.37 1.75 1.07 1.17 1.05 9.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Date 27/04/10 29/04/09 30/04/08 25/05/07 26/10/05 20/10/04 10/11/03 -
Price 8.57 5.66 6.56 5.51 3.53 3.92 4.25 -
P/RPS 12.26 8.14 11.43 0.00 8.78 10.89 9.36 4.23%
P/EPS 78.86 77.43 80.59 0.00 93.14 79.03 41.06 10.55%
EY 1.27 1.29 1.24 0.00 1.07 1.27 2.44 -9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.21 1.53 1.84 1.07 1.14 1.30 7.96%

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