[TASEK] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 20.15%
YoY- 57.85%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 142,044 117,339 97,689 65,583 54,032 67,344 48,790 17.86%
PBT 23,210 17,071 49,980 9,580 7,080 23,346 -1,555 -
Tax -5,810 -3,929 -2,403 -1,184 -1,761 -4,618 251 -
NP 17,400 13,142 47,577 8,396 5,319 18,728 -1,304 -
-
NP to SH 17,400 13,142 47,577 8,396 5,319 18,728 -1,304 -
-
Tax Rate 25.03% 23.02% 4.81% 12.36% 24.87% 19.78% - -
Total Cost 124,644 104,197 50,112 57,187 48,713 48,616 50,094 15.05%
-
Net Worth 873,361 808,742 693,104 614,033 628,454 609,657 571,021 6.75%
Dividend
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 12,913 3,690 - - - -
Div Payout % - - 27.14% 43.96% - - - -
Equity
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 873,361 808,742 693,104 614,033 628,454 609,657 571,021 6.75%
NOSH 185,699 185,359 184,478 184,527 184,687 183,069 186,285 -0.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 12.25% 11.20% 48.70% 12.80% 9.84% 27.81% -2.67% -
ROE 1.99% 1.62% 6.86% 1.37% 0.85% 3.07% -0.23% -
Per Share
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.49 63.30 52.95 35.54 29.26 36.79 26.19 17.92%
EPS 9.37 7.09 25.79 4.55 2.88 10.23 -0.70 -
DPS 0.00 0.00 7.00 2.00 0.00 0.00 0.00 -
NAPS 4.7031 4.3631 3.7571 3.3276 3.4028 3.3302 3.0653 6.80%
Adjusted Per Share Value based on latest NOSH - 184,527
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 114.90 94.92 79.02 53.05 43.71 54.48 39.47 17.86%
EPS 14.08 10.63 38.49 6.79 4.30 15.15 -1.05 -
DPS 0.00 0.00 10.45 2.99 0.00 0.00 0.00 -
NAPS 7.0648 6.5421 5.6067 4.9671 5.0837 4.9317 4.6191 6.75%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.90 6.62 5.96 3.20 3.68 4.11 3.43 -
P/RPS 7.71 10.46 0.00 9.00 12.58 11.17 13.10 -7.83%
P/EPS 62.97 93.37 0.00 70.33 127.78 40.18 -490.00 -
EY 1.59 1.07 0.00 1.42 0.78 2.49 -0.20 -
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 1.25 1.52 1.42 0.96 1.08 1.23 1.12 1.70%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/08/09 27/08/08 23/08/07 23/02/06 03/02/05 10/02/04 25/02/03 -
Price 5.81 5.81 5.72 3.07 3.72 4.40 3.43 -
P/RPS 7.60 9.18 0.00 8.64 12.72 11.96 13.10 -8.03%
P/EPS 62.01 81.95 0.00 67.47 129.17 43.01 -490.00 -
EY 1.61 1.22 0.00 1.48 0.77 2.32 -0.20 -
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.36 0.92 1.09 1.32 1.12 1.57%

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