[TASEK] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
01-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.95%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 149,127 165,574 148,680 143,929 140,404 132,994 143,780 0.60%
PBT 9,889 23,687 27,398 29,479 30,270 27,545 40,591 -20.95%
Tax -2,329 -5,651 -5,924 -6,358 -7,159 -5,438 -7,643 -17.95%
NP 7,560 18,036 21,474 23,121 23,111 22,107 32,948 -21.73%
-
NP to SH 7,560 18,036 21,474 23,121 23,111 22,107 32,948 -21.73%
-
Tax Rate 23.55% 23.86% 21.62% 21.57% 23.65% 19.74% 18.83% -
Total Cost 141,567 147,538 127,206 120,808 117,293 110,887 110,832 4.15%
-
Net Worth 642,566 697,950 802,019 890,140 915,551 949,186 958,458 -6.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 24,290 60,729 36,449 - - - -
Div Payout % - 134.68% 282.81% 157.65% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 642,566 697,950 802,019 890,140 915,551 949,186 958,458 -6.44%
NOSH 123,956 121,454 121,459 121,497 121,765 124,057 123,621 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.07% 10.89% 14.44% 16.06% 16.46% 16.62% 22.92% -
ROE 1.18% 2.58% 2.68% 2.60% 2.52% 2.33% 3.44% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 123.10 136.33 122.41 118.46 115.31 107.20 90.01 5.35%
EPS 6.22 14.85 17.68 19.03 18.98 17.82 20.63 -18.09%
DPS 0.00 20.00 50.00 30.00 0.00 0.00 0.00 -
NAPS 5.3042 5.7466 6.6032 7.3264 7.519 7.6512 6.00 -2.03%
Adjusted Per Share Value based on latest NOSH - 121,497
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 120.63 133.94 120.27 116.43 113.58 107.58 116.31 0.60%
EPS 6.12 14.59 17.37 18.70 18.70 17.88 26.65 -21.72%
DPS 0.00 19.65 49.13 29.48 0.00 0.00 0.00 -
NAPS 5.1979 5.6459 6.4877 7.2006 7.4061 7.6782 7.7532 -6.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 14.76 14.80 15.78 15.34 10.92 6.90 6.75 -
P/RPS 11.99 10.86 12.89 12.95 9.47 6.44 7.50 8.12%
P/EPS 236.52 99.66 89.25 80.61 57.53 38.72 32.73 39.00%
EY 0.42 1.00 1.12 1.24 1.74 2.58 3.06 -28.15%
DY 0.00 1.35 3.17 1.96 0.00 0.00 0.00 -
P/NAPS 2.78 2.58 2.39 2.09 1.45 0.90 1.13 16.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/10/16 03/11/15 04/11/14 01/11/13 25/10/12 28/10/11 26/10/10 -
Price 14.82 14.80 17.00 15.44 14.00 7.84 6.50 -
P/RPS 12.04 10.86 13.89 13.03 12.14 7.31 7.22 8.88%
P/EPS 237.48 99.66 96.15 81.14 73.76 44.00 31.51 39.97%
EY 0.42 1.00 1.04 1.23 1.36 2.27 3.17 -28.57%
DY 0.00 1.35 2.94 1.94 0.00 0.00 0.00 -
P/NAPS 2.79 2.58 2.57 2.11 1.86 1.02 1.08 17.12%

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