[TASEK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.36%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
Revenue 140,404 132,994 143,780 133,486 142,964 102,387 72,569 10.67%
PBT 30,270 27,545 40,591 25,319 34,133 24,300 13,444 13.28%
Tax -7,159 -5,438 -7,643 -5,420 -8,314 -3,582 -1,468 27.57%
NP 23,111 22,107 32,948 19,899 25,819 20,718 11,976 10.63%
-
NP to SH 23,111 22,107 32,948 19,899 25,819 20,718 11,976 10.63%
-
Tax Rate 23.65% 19.74% 18.83% 21.41% 24.36% 14.74% 10.92% -
Total Cost 117,293 110,887 110,832 113,587 117,145 81,669 60,593 10.68%
-
Net Worth 915,551 949,186 958,458 892,911 833,296 771,874 624,452 6.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
Net Worth 915,551 949,186 958,458 892,911 833,296 771,874 624,452 6.05%
NOSH 121,765 124,057 123,621 185,624 185,082 184,982 184,814 -6.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
NP Margin 16.46% 16.62% 22.92% 14.91% 18.06% 20.23% 16.50% -
ROE 2.52% 2.33% 3.44% 2.23% 3.10% 2.68% 1.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
RPS 115.31 107.20 90.01 71.91 77.24 55.35 39.27 18.00%
EPS 18.98 17.82 20.63 10.72 13.95 11.20 6.48 17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.519 7.6512 6.00 4.8103 4.5023 4.1727 3.3788 13.08%
Adjusted Per Share Value based on latest NOSH - 185,624
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
RPS 113.58 107.58 116.31 107.98 115.65 82.82 58.70 10.67%
EPS 18.70 17.88 26.65 16.10 20.89 16.76 9.69 10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4061 7.6782 7.7532 7.223 6.7407 6.2439 5.0513 6.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 31/03/06 -
Price 10.92 6.90 6.75 5.84 4.89 5.75 3.31 -
P/RPS 9.47 6.44 7.50 8.12 6.33 0.00 8.43 1.80%
P/EPS 57.53 38.72 32.73 54.48 35.05 0.00 51.08 1.84%
EY 1.74 2.58 3.06 1.84 2.85 0.00 1.96 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.90 1.13 1.21 1.09 1.44 0.98 6.20%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 CAGR
Date 25/10/12 28/10/11 26/10/10 11/11/09 14/11/08 25/10/07 10/05/06 -
Price 14.00 7.84 6.50 5.81 4.56 5.81 3.19 -
P/RPS 12.14 7.31 7.22 8.08 5.90 0.00 8.12 6.37%
P/EPS 73.76 44.00 31.51 54.20 32.69 0.00 49.23 6.41%
EY 1.36 2.27 3.17 1.85 3.06 0.00 2.03 -5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.02 1.08 1.21 1.01 1.45 0.94 11.05%

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