[TASEK] YoY Quarter Result on 30-Jun-2012 [#2]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

26-Jul-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -7.08%

YoY- -4.47%

Quarter Report

Q2 Bursa Jun'12 (for announcement).pdf

Latest QR

Upcoming QR

TASEK's Result

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	182,558	171,502	141,996	139,727	139,570	139,842	142,044	4.26%
YoY %	6.45%	20.78%	1.62%	0.11%	-0.19%	-1.55%	-	-
Horiz. %	128.52%	120.74%	99.97%	98.37%	98.26%	98.45%	100.00%	-
PBT	41,252	40,553	27,829	30,576	30,251	29,843	23,210	10.05%
YoY %	1.72%	45.72%	-8.98%	1.07%	1.37%	28.58%	-	-
Horiz. %	177.73%	174.72%	119.90%	131.74%	130.34%	128.58%	100.00%	-
Tax	-10,075	-9,456	-6,007	-7,446	-6,039	-6,733	-5,810	9.60%
YoY %	-6.55%	-57.42%	19.33%	-23.30%	10.31%	-15.89%	-	-
Horiz. %	173.41%	162.75%	103.39%	128.16%	103.94%	115.89%	100.00%	-
NP	31,177	31,097	21,822	23,130	24,212	23,110	17,400	10.20%
YoY %	0.26%	42.50%	-5.65%	-4.47%	4.77%	32.82%	-	-
Horiz. %	179.18%	178.72%	125.41%	132.93%	139.15%	132.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,177	31,097	21,822	23,130	24,212	23,110	17,400	10.20%
YoY %	0.26%	42.50%	-5.65%	-4.47%	4.77%	32.82%	-	-
Horiz. %	179.18%	178.72%	125.41%	132.93%	139.15%	132.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.42%	23.32%	21.59%	24.35%	19.96%	22.56%	25.03%	-
YoY %	4.72%	8.01%	-11.33%	21.99%	-11.52%	-9.87%	-	-
Horiz. %	97.56%	93.17%	86.26%	97.28%	79.74%	90.13%	100.00%	-
Total Cost	151,381	140,405	120,174	116,597	115,358	116,732	124,644	3.29%
YoY %	7.82%	16.83%	3.07%	1.07%	-1.18%	-6.35%	-	-
Horiz. %	121.45%	112.64%	96.41%	93.54%	92.55%	93.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,880	828,686	896,123	919,986	945,533	741,652	873,361	-2.98%
YoY %	-12.16%	-7.53%	-2.59%	-2.70%	27.49%	-15.08%	-	-
Horiz. %	83.34%	94.88%	102.61%	105.34%	108.26%	84.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	48,581	48,589	38,881	36,540	24,807	-	-	-
YoY %	-0.02%	24.97%	6.41%	47.30%	0.00%	-	-	-
Horiz. %	195.84%	195.87%	156.73%	147.30%	100.00%	-	-	-
Div Payout %	155.82%	156.25%	178.17%	157.98%	102.46%	-	-	-
YoY %	-0.28%	-12.30%	12.78%	54.19%	0.00%	-	-	-
Horiz. %	152.08%	152.50%	173.89%	154.19%	100.00%	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	727,880	828,686	896,123	919,986	945,533	741,652	873,361	-2.98%
YoY %	-12.16%	-7.53%	-2.59%	-2.70%	27.49%	-15.08%	-	-
Horiz. %	83.34%	94.88%	102.61%	105.34%	108.26%	84.92%	100.00%	-
NOSH	121,453	121,472	121,503	121,800	124,036	185,413	185,699	-6.82%
YoY %	-0.02%	-0.03%	-0.24%	-1.80%	-33.10%	-0.15%	-	-
Horiz. %	65.40%	65.41%	65.43%	65.59%	66.79%	99.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	17.08%	18.13%	15.37%	16.55%	17.35%	16.53%	12.25%	-
YoY %	-5.79%	17.96%	-7.13%	-4.61%	4.96%	34.94%	-	-
Horiz. %	139.43%	148.00%	125.47%	135.10%	141.63%	134.94%	100.00%	-
ROE	4.28%	3.75%	2.44%	2.51%	2.56%	3.12%	1.99%	-
YoY %	14.13%	53.69%	-2.79%	-1.95%	-17.95%	56.78%	-	-
Horiz. %	215.08%	188.44%	122.61%	126.13%	128.64%	156.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	150.31	141.19	116.87	114.72	112.52	75.42	76.49	11.91%
YoY %	6.46%	20.81%	1.87%	1.96%	49.19%	-1.40%	-	-
Horiz. %	196.51%	184.59%	152.79%	149.98%	147.10%	98.60%	100.00%	-
EPS	25.67	25.60	17.96	18.99	19.52	12.47	9.37	18.28%
YoY %	0.27%	42.54%	-5.42%	-2.72%	56.54%	33.08%	-	-
Horiz. %	273.96%	273.21%	191.68%	202.67%	208.32%	133.08%	100.00%	-
DPS	40.00	40.00	32.00	30.00	20.00	0.00	0.00	-
YoY %	0.00%	25.00%	6.67%	50.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	160.00%	150.00%	100.00%	-	-	-
NAPS	5.9931	6.822	7.3753	7.5532	7.623	4.00	4.7031	4.12%
YoY %	-12.15%	-7.50%	-2.36%	-0.92%	90.58%	-14.95%	-	-
Horiz. %	127.43%	145.05%	156.82%	160.60%	162.08%	85.05%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 121,800
RPS	147.68	138.73	114.86	113.03	112.90	113.12	114.90	4.26%
YoY %	6.45%	20.78%	1.62%	0.12%	-0.19%	-1.55%	-	-
Horiz. %	128.53%	120.74%	99.97%	98.37%	98.26%	98.45%	100.00%	-
EPS	25.22	25.16	17.65	18.71	19.59	18.69	14.08	10.19%
YoY %	0.24%	42.55%	-5.67%	-4.49%	4.82%	32.74%	-	-
Horiz. %	179.12%	178.69%	125.36%	132.88%	139.13%	132.74%	100.00%	-
DPS	39.30	39.30	31.45	29.56	20.07	0.00	0.00	-
YoY %	0.00%	24.96%	6.39%	47.28%	0.00%	0.00%	-	-
Horiz. %	195.81%	195.81%	156.70%	147.28%	100.00%	-	-	-
NAPS	5.888	6.7034	7.249	7.442	7.6486	5.9994	7.0648	-2.98%
YoY %	-12.16%	-7.53%	-2.59%	-2.70%	27.49%	-15.08%	-	-
Horiz. %	83.34%	94.88%	102.61%	105.34%	108.26%	84.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	16.08	14.76	16.00	8.75	7.90	7.75	5.90	-
P/RPS	10.70	10.45	13.69	7.63	7.02	10.28	7.71	5.61%
YoY %	2.39%	-23.67%	79.42%	8.69%	-31.71%	33.33%	-	-
Horiz. %	138.78%	135.54%	177.56%	98.96%	91.05%	133.33%	100.00%	-
P/EPS	62.64	57.66	89.09	46.08	40.47	62.18	62.97	-0.08%
YoY %	8.64%	-35.28%	93.34%	13.86%	-34.91%	-1.25%	-	-
Horiz. %	99.48%	91.57%	141.48%	73.18%	64.27%	98.75%	100.00%	-
EY	1.60	1.73	1.12	2.17	2.47	1.61	1.59	0.10%
YoY %	-7.51%	54.46%	-48.39%	-12.15%	53.42%	1.26%	-	-
Horiz. %	100.63%	108.81%	70.44%	136.48%	155.35%	101.26%	100.00%	-
DY	2.49	2.71	2.00	3.43	2.53	0.00	0.00	-
YoY %	-8.12%	35.50%	-41.69%	35.57%	0.00%	0.00%	-	-
Horiz. %	98.42%	107.11%	79.05%	135.57%	100.00%	-	-	-
P/NAPS	2.68	2.16	2.17	1.16	1.04	1.94	1.25	13.54%
YoY %	24.07%	-0.46%	87.07%	11.54%	-46.39%	55.20%	-	-
Horiz. %	214.40%	172.80%	173.60%	92.80%	83.20%	155.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	04/08/15	05/08/14	25/07/13	26/07/12	28/07/11	27/07/10	13/08/09	-
Price	16.00	14.90	15.80	9.78	7.76	7.70	5.81	-
P/RPS	10.64	10.55	13.52	8.53	6.90	10.21	7.60	5.76%
YoY %	0.85%	-21.97%	58.50%	23.62%	-32.42%	34.34%	-	-
Horiz. %	140.00%	138.82%	177.89%	112.24%	90.79%	134.34%	100.00%	-
P/EPS	62.33	58.20	87.97	51.50	39.75	61.78	62.01	0.08%
YoY %	7.10%	-33.84%	70.82%	29.56%	-35.66%	-0.37%	-	-
Horiz. %	100.52%	93.86%	141.86%	83.05%	64.10%	99.63%	100.00%	-
EY	1.60	1.72	1.14	1.94	2.52	1.62	1.61	-0.10%
YoY %	-6.98%	50.88%	-41.24%	-23.02%	55.56%	0.62%	-	-
Horiz. %	99.38%	106.83%	70.81%	120.50%	156.52%	100.62%	100.00%	-
DY	2.50	2.68	2.03	3.07	2.58	0.00	0.00	-
YoY %	-6.72%	32.02%	-33.88%	18.99%	0.00%	0.00%	-	-
Horiz. %	96.90%	103.88%	78.68%	118.99%	100.00%	-	-	-
P/NAPS	2.67	2.18	2.14	1.29	1.02	1.93	1.24	13.62%
YoY %	22.48%	1.87%	65.89%	26.47%	-47.15%	55.65%	-	-
Horiz. %	215.32%	175.81%	172.58%	104.03%	82.26%	155.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos