[TASEK] YoY Quarter Result on 30-Sep-2005 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 146.04%
YoY- -23.41%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 129,171 106,244 80,641 74,161 66,198 83,444 49,778 15.79%
PBT 17,686 19,076 14,809 8,417 10,744 19,870 1,610 44.55%
Tax -4,110 -4,004 -3,311 -1,429 -1,620 -853 -2,260 9.63%
NP 13,576 15,072 11,498 6,988 9,124 19,017 -650 -
-
NP to SH 13,576 15,072 11,498 6,988 9,124 19,017 -650 -
-
Tax Rate 23.24% 20.99% 22.36% 16.98% 15.08% 4.29% 140.37% -
Total Cost 115,595 91,172 69,143 67,173 57,074 64,427 50,428 13.60%
-
Net Worth 870,164 794,742 647,178 609,154 633,934 602,572 548,687 7.34%
Dividend
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 870,164 794,742 647,178 609,154 633,934 602,572 548,687 7.34%
NOSH 185,718 185,159 184,855 184,379 183,951 183,739 175,675 0.85%
Ratio Analysis
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.51% 14.19% 14.26% 9.42% 13.78% 22.79% -1.31% -
ROE 1.56% 1.90% 1.78% 1.15% 1.44% 3.16% -0.12% -
Per Share
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 69.55 57.38 43.62 40.22 35.99 45.41 28.34 14.80%
EPS 7.31 8.14 6.22 3.79 4.96 10.35 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6854 4.2922 3.501 3.3038 3.4462 3.2795 3.1233 6.43%
Adjusted Per Share Value based on latest NOSH - 184,379
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 104.49 85.94 65.23 59.99 53.55 67.50 40.27 15.78%
EPS 10.98 12.19 9.30 5.65 7.38 15.38 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.039 6.4289 5.2352 4.9276 5.128 4.8744 4.4385 7.34%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/09 31/03/08 30/03/07 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.80 5.87 5.24 3.52 4.02 3.43 3.43 -
P/RPS 6.90 10.23 0.00 8.75 11.17 7.55 12.11 -8.28%
P/EPS 65.66 72.11 0.00 92.88 81.05 33.14 -927.03 -
EY 1.52 1.39 0.00 1.08 1.23 3.02 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.37 1.75 1.07 1.17 1.05 1.10 -1.15%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/04/09 30/04/08 25/05/07 26/10/05 20/10/04 10/11/03 24/10/02 -
Price 5.66 6.56 5.51 3.53 3.92 4.25 3.65 -
P/RPS 8.14 11.43 0.00 8.78 10.89 9.36 12.88 -6.81%
P/EPS 77.43 80.59 0.00 93.14 79.03 41.06 -986.49 -
EY 1.29 1.24 0.00 1.07 1.27 2.44 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.53 1.84 1.07 1.14 1.30 1.17 0.51%

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