[TASEK] YoY Quarter Result on 30-Jun-2018 [#2]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

26-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -5.06%

YoY- -413.06%

Quarter Report

Bursa 2Qtr2018 (announcement).pdf

Latest QR

Upcoming QR

TASEK's Result

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	60,810	127,682	133,574	134,981	173,743	182,558	171,502	-15.85%
YoY %	-52.37%	-4.41%	-1.04%	-22.31%	-4.83%	6.45%	-	-
Horiz. %	35.46%	74.45%	77.88%	78.71%	101.31%	106.45%	100.00%	-
PBT	-12,938	-6,555	-4,581	2,177	23,342	41,252	40,553	-
YoY %	-97.38%	-43.09%	-310.43%	-90.67%	-43.42%	1.72%	-	-
Horiz. %	-31.90%	-16.16%	-11.30%	5.37%	57.56%	101.72%	100.00%	-
Tax	237	-636	-71	-691	-5,380	-10,075	-9,456	-
YoY %	137.26%	-795.77%	89.73%	87.16%	46.60%	-6.55%	-	-
Horiz. %	-2.51%	6.73%	0.75%	7.31%	56.90%	106.55%	100.00%	-
NP	-12,701	-7,191	-4,652	1,486	17,962	31,177	31,097	-
YoY %	-76.62%	-54.58%	-413.06%	-91.73%	-42.39%	0.26%	-	-
Horiz. %	-40.84%	-23.12%	-14.96%	4.78%	57.76%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,701	-7,191	-4,652	1,486	17,962	31,177	31,097	-
YoY %	-76.62%	-54.58%	-413.06%	-91.73%	-42.39%	0.26%	-	-
Horiz. %	-40.84%	-23.12%	-14.96%	4.78%	57.76%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	31.74%	23.05%	24.42%	23.32%	-
YoY %	-	-	-	37.70%	-5.61%	4.72%	-	-
Horiz. %	-	-	-	136.11%	98.84%	104.72%	100.00%	-
Total Cost	73,511	134,873	138,226	133,495	155,781	151,381	140,405	-10.21%
YoY %	-45.50%	-2.43%	3.54%	-14.31%	2.91%	7.82%	-	-
Horiz. %	52.36%	96.06%	98.45%	95.08%	110.95%	107.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	501,689	523,785	548,559	601,184	672,475	727,880	828,686	-8.01%
YoY %	-4.22%	-4.52%	-8.75%	-10.60%	-7.61%	-12.16%	-	-
Horiz. %	60.54%	63.21%	66.20%	72.55%	81.15%	87.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	24,228	36,434	48,581	48,589	-
YoY %	-	-	-	-33.50%	-25.00%	-0.02%	-	-
Horiz. %	-	-	-	49.86%	74.98%	99.98%	100.00%	-
Div Payout %	-	-	-	1,630.46%	202.84%	155.82%	156.25%	-
YoY %	-	-	-	703.82%	30.18%	-0.28%	-	-
Horiz. %	-	-	-	1,043.49%	129.82%	99.72%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	501,689	523,785	548,559	601,184	672,475	727,880	828,686	-8.01%
YoY %	-4.22%	-4.52%	-8.75%	-10.60%	-7.61%	-12.16%	-	-
Horiz. %	60.54%	63.21%	66.20%	72.55%	81.15%	87.84%	100.00%	-
NOSH	123,621	123,621	123,621	123,621	121,446	121,453	121,472	0.29%
YoY %	0.00%	0.00%	0.00%	1.79%	-0.01%	-0.02%	-	-
Horiz. %	101.77%	101.77%	101.77%	101.77%	99.98%	99.98%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-20.89%	-5.63%	-3.48%	1.10%	10.34%	17.08%	18.13%	-
YoY %	-271.05%	-61.78%	-416.36%	-89.36%	-39.46%	-5.79%	-	-
Horiz. %	-115.22%	-31.05%	-19.19%	6.07%	57.03%	94.21%	100.00%	-
ROE	-2.53%	-1.37%	-0.85%	0.25%	2.67%	4.28%	3.75%	-
YoY %	-84.67%	-61.18%	-440.00%	-90.64%	-37.62%	14.13%	-	-
Horiz. %	-67.47%	-36.53%	-22.67%	6.67%	71.20%	114.13%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	50.20	105.40	110.26	111.42	143.06	150.31	141.19	-15.81%
YoY %	-52.37%	-4.41%	-1.04%	-22.12%	-4.82%	6.46%	-	-
Horiz. %	35.55%	74.65%	78.09%	78.91%	101.32%	106.46%	100.00%	-
EPS	-10.48	-5.94	-3.84	1.22	14.79	25.67	25.60	-
YoY %	-76.43%	-54.69%	-414.75%	-91.75%	-42.38%	0.27%	-	-
Horiz. %	-40.94%	-23.20%	-15.00%	4.77%	57.77%	100.27%	100.00%	-
DPS	0.00	0.00	0.00	20.00	30.00	40.00	40.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	-25.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	50.00%	75.00%	100.00%	100.00%	-
NAPS	4.1413	4.3237	4.5282	4.9626	5.5372	5.9931	6.822	-7.97%
YoY %	-4.22%	-4.52%	-8.75%	-10.38%	-7.61%	-12.15%	-	-
Horiz. %	60.71%	63.38%	66.38%	72.74%	81.17%	87.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 123,621
RPS	49.19	103.29	108.05	109.19	140.54	147.68	138.73	-15.85%
YoY %	-52.38%	-4.41%	-1.04%	-22.31%	-4.83%	6.45%	-	-
Horiz. %	35.46%	74.45%	77.89%	78.71%	101.30%	106.45%	100.00%	-
EPS	-10.27	-5.82	-3.76	1.20	14.53	25.22	25.16	-
YoY %	-76.46%	-54.79%	-413.33%	-91.74%	-42.39%	0.24%	-	-
Horiz. %	-40.82%	-23.13%	-14.94%	4.77%	57.75%	100.24%	100.00%	-
DPS	0.00	0.00	0.00	19.60	29.47	39.30	39.30	-
YoY %	0.00%	0.00%	0.00%	-33.49%	-25.01%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	49.87%	74.99%	100.00%	100.00%	-
NAPS	4.0583	4.237	4.4374	4.8631	5.4398	5.888	6.7034	-8.01%
YoY %	-4.22%	-4.52%	-8.75%	-10.60%	-7.61%	-12.16%	-	-
Horiz. %	60.54%	63.21%	66.20%	72.55%	81.15%	87.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	5.79	5.52	6.90	13.02	14.88	16.08	14.76	-
P/RPS	11.53	5.24	6.26	11.69	10.40	10.70	10.45	1.65%
YoY %	120.04%	-16.29%	-46.45%	12.40%	-2.80%	2.39%	-	-
Horiz. %	110.33%	50.14%	59.90%	111.87%	99.52%	102.39%	100.00%	-
P/EPS	-55.23	-92.99	-179.68	1,061.43	100.61	62.64	57.66	-
YoY %	40.61%	48.25%	-116.93%	954.99%	60.62%	8.64%	-	-
Horiz. %	-95.79%	-161.27%	-311.62%	1,840.84%	174.49%	108.64%	100.00%	-
EY	-1.81	-1.08	-0.56	0.09	0.99	1.60	1.73	-
YoY %	-67.59%	-92.86%	-722.22%	-90.91%	-38.13%	-7.51%	-	-
Horiz. %	-104.62%	-62.43%	-32.37%	5.20%	57.23%	92.49%	100.00%	-
DY	0.00	0.00	0.00	1.54	2.02	2.49	2.71	-
YoY %	0.00%	0.00%	0.00%	-23.76%	-18.88%	-8.12%	-	-
Horiz. %	0.00%	0.00%	0.00%	56.83%	74.54%	91.88%	100.00%	-
P/NAPS	1.40	1.28	1.52	2.62	2.69	2.68	2.16	-6.96%
YoY %	9.38%	-15.79%	-41.98%	-2.60%	0.37%	24.07%	-	-
Horiz. %	64.81%	59.26%	70.37%	121.30%	124.54%	124.07%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	12/08/20	06/08/19	26/07/18	27/07/17	28/07/16	04/08/15	05/08/14	-
Price	5.80	5.79	7.03	13.00	15.04	16.00	14.90	-
P/RPS	11.55	5.49	6.38	11.67	10.51	10.64	10.55	1.51%
YoY %	110.38%	-13.95%	-45.33%	11.04%	-1.22%	0.85%	-	-
Horiz. %	109.48%	52.04%	60.47%	110.62%	99.62%	100.85%	100.00%	-
P/EPS	-55.32	-97.54	-183.07	1,059.80	101.69	62.33	58.20	-
YoY %	43.28%	46.72%	-117.27%	942.19%	63.15%	7.10%	-	-
Horiz. %	-95.05%	-167.59%	-314.55%	1,820.96%	174.73%	107.10%	100.00%	-
EY	-1.81	-1.03	-0.55	0.09	0.98	1.60	1.72	-
YoY %	-75.73%	-87.27%	-711.11%	-90.82%	-38.75%	-6.98%	-	-
Horiz. %	-105.23%	-59.88%	-31.98%	5.23%	56.98%	93.02%	100.00%	-
DY	0.00	0.00	0.00	1.54	1.99	2.50	2.68	-
YoY %	0.00%	0.00%	0.00%	-22.61%	-20.40%	-6.72%	-	-
Horiz. %	0.00%	0.00%	0.00%	57.46%	74.25%	93.28%	100.00%	-
P/NAPS	1.40	1.34	1.55	2.62	2.72	2.67	2.18	-7.10%
YoY %	4.48%	-13.55%	-40.84%	-3.68%	1.87%	22.48%	-	-
Horiz. %	64.22%	61.47%	71.10%	120.18%	124.77%	122.48%	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