[TASEK] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -19.23%
YoY- 72.84%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 133,674 116,084 143,251 100,613 75,310 42,812 63,852 12.02%
PBT 77,668 20,945 28,332 21,303 9,771 -22,235 13,765 30.46%
Tax 337 -4,695 -7,313 -4,570 -4,848 7,056 -7,328 -
NP 78,005 16,250 21,019 16,733 4,923 -15,179 6,437 46.72%
-
NP to SH 78,005 16,250 21,019 16,733 4,923 -15,179 6,437 46.72%
-
Tax Rate -0.43% 22.42% 25.81% 21.45% 49.62% - 53.24% -
Total Cost 55,669 99,834 122,232 83,880 70,387 57,991 57,415 -0.47%
-
Net Worth 1,117,090 909,236 854,686 779,417 639,896 597,266 624,720 9.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Div 127,667 55,693 18,518 - 9,395 - - -
Div Payout % 163.67% 342.73% 88.11% - 190.84% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,117,090 909,236 854,686 779,417 639,896 597,266 624,720 9.34%
NOSH 123,621 185,645 185,189 185,099 187,900 182,879 183,914 -5.92%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 58.35% 14.00% 14.67% 16.63% 6.54% -35.46% 10.08% -
ROE 6.98% 1.79% 2.46% 2.15% 0.77% -2.54% 1.03% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 83.76 62.53 77.35 54.36 40.08 23.41 34.72 14.49%
EPS 48.88 8.76 11.35 9.04 2.62 -8.30 3.50 49.96%
DPS 80.00 30.00 10.00 0.00 5.00 0.00 0.00 -
NAPS 7.00 4.8977 4.6152 4.2108 3.4055 3.2659 3.3968 11.75%
Adjusted Per Share Value based on latest NOSH - 185,099
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 108.13 93.90 115.88 81.39 60.92 34.63 51.65 12.02%
EPS 63.10 13.15 17.00 13.54 3.98 -12.28 5.21 46.71%
DPS 103.27 45.05 14.98 0.00 7.60 0.00 0.00 -
NAPS 9.0364 7.355 6.9138 6.3049 5.1763 4.8314 5.0535 9.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 -
Price 7.16 5.81 5.57 5.87 3.41 3.44 3.80 -
P/RPS 8.55 9.29 7.20 0.00 8.51 14.69 10.95 -3.73%
P/EPS 14.65 66.38 49.07 0.00 130.15 -41.45 108.57 -26.49%
EY 6.83 1.51 2.04 0.00 0.77 -2.41 0.92 36.08%
DY 11.17 5.16 1.80 0.00 1.47 0.00 0.00 -
P/NAPS 1.02 1.19 1.21 1.39 1.00 1.05 1.12 -1.42%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/02/11 09/02/10 23/02/09 21/02/08 08/08/06 25/08/05 06/08/04 -
Price 7.90 6.18 5.66 5.81 3.75 3.72 4.10 -
P/RPS 9.43 9.88 7.32 0.00 9.36 15.89 11.81 -3.39%
P/EPS 16.16 70.60 49.87 0.00 143.13 -44.82 117.14 -26.24%
EY 6.19 1.42 2.01 0.00 0.70 -2.23 0.85 35.68%
DY 10.13 4.85 1.77 0.00 1.33 0.00 0.00 -
P/NAPS 1.13 1.26 1.23 1.38 1.10 1.14 1.21 -1.04%

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