[TASEK] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -12.81%
YoY- -72.38%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
Revenue 139,570 139,842 142,044 117,339 97,689 65,583 54,032 15.72%
PBT 30,251 29,843 23,210 17,071 49,980 9,580 7,080 25.04%
Tax -6,039 -6,733 -5,810 -3,929 -2,403 -1,184 -1,761 20.88%
NP 24,212 23,110 17,400 13,142 47,577 8,396 5,319 26.26%
-
NP to SH 24,212 23,110 17,400 13,142 47,577 8,396 5,319 26.26%
-
Tax Rate 19.96% 22.56% 25.03% 23.02% 4.81% 12.36% 24.87% -
Total Cost 115,358 116,732 124,644 104,197 50,112 57,187 48,713 14.18%
-
Net Worth 945,533 741,652 873,361 808,742 693,104 614,033 628,454 6.48%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
Div 24,807 - - - 12,913 3,690 - -
Div Payout % 102.46% - - - 27.14% 43.96% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
Net Worth 945,533 741,652 873,361 808,742 693,104 614,033 628,454 6.48%
NOSH 124,036 185,413 185,699 185,359 184,478 184,527 184,687 -5.94%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
NP Margin 17.35% 16.53% 12.25% 11.20% 48.70% 12.80% 9.84% -
ROE 2.56% 3.12% 1.99% 1.62% 6.86% 1.37% 0.85% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
RPS 112.52 75.42 76.49 63.30 52.95 35.54 29.26 23.03%
EPS 19.52 12.47 9.37 7.09 25.79 4.55 2.88 34.24%
DPS 20.00 0.00 0.00 0.00 7.00 2.00 0.00 -
NAPS 7.623 4.00 4.7031 4.3631 3.7571 3.3276 3.4028 13.21%
Adjusted Per Share Value based on latest NOSH - 185,359
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
RPS 112.90 113.12 114.90 94.92 79.02 53.05 43.71 15.72%
EPS 19.59 18.69 14.08 10.63 38.49 6.79 4.30 26.28%
DPS 20.07 0.00 0.00 0.00 10.45 2.99 0.00 -
NAPS 7.6486 5.9994 7.0648 6.5421 5.6067 4.9671 5.0837 6.48%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/12/05 31/12/04 -
Price 7.90 7.75 5.90 6.62 5.96 3.20 3.68 -
P/RPS 7.02 10.28 7.71 10.46 0.00 9.00 12.58 -8.58%
P/EPS 40.47 62.18 62.97 93.37 0.00 70.33 127.78 -16.21%
EY 2.47 1.61 1.59 1.07 0.00 1.42 0.78 19.40%
DY 2.53 0.00 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 1.04 1.94 1.25 1.52 1.42 0.96 1.08 -0.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 CAGR
Date 28/07/11 27/07/10 13/08/09 27/08/08 23/08/07 23/02/06 03/02/05 -
Price 7.76 7.70 5.81 5.81 5.72 3.07 3.72 -
P/RPS 6.90 10.21 7.60 9.18 0.00 8.64 12.72 -8.98%
P/EPS 39.75 61.78 62.01 81.95 0.00 67.47 129.17 -16.58%
EY 2.52 1.62 1.61 1.22 0.00 1.48 0.77 20.01%
DY 2.58 0.00 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 1.02 1.93 1.24 1.33 1.36 0.92 1.09 -1.01%

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