[TASEK] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
08-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -58.89%
YoY- 132.43%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 116,084 143,251 100,613 75,310 42,812 63,852 68,368 8.47%
PBT 20,945 28,332 21,303 9,771 -22,235 13,765 14,344 5.98%
Tax -4,695 -7,313 -4,570 -4,848 7,056 -7,328 -8,926 -9.39%
NP 16,250 21,019 16,733 4,923 -15,179 6,437 5,418 18.38%
-
NP to SH 16,250 21,019 16,733 4,923 -15,179 6,437 5,418 18.38%
-
Tax Rate 22.42% 25.81% 21.45% 49.62% - 53.24% 62.23% -
Total Cost 99,834 122,232 83,880 70,387 57,991 57,415 62,950 7.34%
-
Net Worth 909,236 854,686 779,417 639,896 597,266 624,720 581,336 7.11%
Dividend
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 55,693 18,518 - 9,395 - - - -
Div Payout % 342.73% 88.11% - 190.84% - - - -
Equity
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 909,236 854,686 779,417 639,896 597,266 624,720 581,336 7.11%
NOSH 185,645 185,189 185,099 187,900 182,879 183,914 183,040 0.21%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.00% 14.67% 16.63% 6.54% -35.46% 10.08% 7.92% -
ROE 1.79% 2.46% 2.15% 0.77% -2.54% 1.03% 0.93% -
Per Share
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 62.53 77.35 54.36 40.08 23.41 34.72 37.35 8.23%
EPS 8.76 11.35 9.04 2.62 -8.30 3.50 2.96 18.13%
DPS 30.00 10.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 4.8977 4.6152 4.2108 3.4055 3.2659 3.3968 3.176 6.88%
Adjusted Per Share Value based on latest NOSH - 187,900
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 93.90 115.88 81.39 60.92 34.63 51.65 55.30 8.47%
EPS 13.15 17.00 13.54 3.98 -12.28 5.21 4.38 18.39%
DPS 45.05 14.98 0.00 7.60 0.00 0.00 0.00 -
NAPS 7.355 6.9138 6.3049 5.1763 4.8314 5.0535 4.7026 7.11%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 5.81 5.57 5.87 3.41 3.44 3.80 3.43 -
P/RPS 9.29 7.20 0.00 8.51 14.69 10.95 9.18 0.18%
P/EPS 66.38 49.07 0.00 130.15 -41.45 108.57 115.88 -8.20%
EY 1.51 2.04 0.00 0.77 -2.41 0.92 0.86 9.03%
DY 5.16 1.80 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 1.19 1.21 1.39 1.00 1.05 1.12 1.08 1.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 09/02/10 23/02/09 21/02/08 08/08/06 25/08/05 06/08/04 21/08/03 -
Price 6.18 5.66 5.81 3.75 3.72 4.10 3.44 -
P/RPS 9.88 7.32 0.00 9.36 15.89 11.81 9.21 1.08%
P/EPS 70.60 49.87 0.00 143.13 -44.82 117.14 116.22 -7.37%
EY 1.42 2.01 0.00 0.70 -2.23 0.85 0.86 8.00%
DY 4.85 1.77 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 1.38 1.10 1.14 1.21 1.08 2.39%

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