[TASEK] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -84.82%
YoY- 16.27%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 162,912 136,093 150,632 126,385 129,466 129,171 106,244 7.38%
PBT 32,246 28,192 32,375 29,891 25,949 17,686 19,076 9.13%
Tax -7,327 -6,488 -7,482 -6,491 -5,823 -4,110 -4,004 10.59%
NP 24,919 21,704 24,893 23,400 20,126 13,576 15,072 8.73%
-
NP to SH 24,919 21,704 24,893 23,400 20,126 13,576 15,072 8.73%
-
Tax Rate 22.72% 23.01% 23.11% 21.72% 22.44% 23.24% 20.99% -
Total Cost 137,993 114,389 125,739 102,985 109,340 115,595 91,172 7.14%
-
Net Worth 905,994 975,563 968,841 993,792 740,798 870,164 794,742 2.20%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 905,994 975,563 968,841 993,792 740,798 870,164 794,742 2.20%
NOSH 121,556 124,093 121,785 124,072 185,199 185,718 185,159 -6.77%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.30% 15.95% 16.53% 18.51% 15.55% 10.51% 14.19% -
ROE 2.75% 2.22% 2.57% 2.35% 2.72% 1.56% 1.90% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 134.02 109.67 123.69 101.86 69.91 69.55 57.38 15.17%
EPS 20.50 17.49 20.44 18.86 10.86 7.31 8.14 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4533 7.8615 7.9553 8.0098 4.00 4.6854 4.2922 9.62%
Adjusted Per Share Value based on latest NOSH - 124,072
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 131.78 110.09 121.85 102.24 104.73 104.49 85.94 7.38%
EPS 20.16 17.56 20.14 18.93 16.28 10.98 12.19 8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3288 7.8916 7.8372 8.039 5.9925 7.039 6.4289 2.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 15.10 15.40 8.50 8.94 7.75 4.80 5.87 -
P/RPS 11.27 14.04 6.87 8.78 11.09 6.90 10.23 1.62%
P/EPS 73.66 88.05 41.59 47.40 71.32 65.66 72.11 0.35%
EY 1.36 1.14 2.40 2.11 1.40 1.52 1.39 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.96 1.07 1.12 1.94 1.02 1.37 6.77%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 29/04/13 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 -
Price 15.98 15.60 8.67 8.95 8.57 5.66 6.56 -
P/RPS 11.92 14.22 7.01 8.79 12.26 8.14 11.43 0.70%
P/EPS 77.95 89.19 42.42 47.45 78.86 77.43 80.59 -0.55%
EY 1.28 1.12 2.36 2.11 1.27 1.29 1.24 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.98 1.09 1.12 2.14 1.21 1.53 5.74%

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