[TASEK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -18.34%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
Revenue 133,777 167,236 133,674 116,084 143,251 100,613 75,310 9.22%
PBT 26,098 44,604 77,668 20,945 28,332 21,303 9,771 16.29%
Tax -5,345 -11,165 337 -4,695 -7,313 -4,570 -4,848 1.51%
NP 20,753 33,439 78,005 16,250 21,019 16,733 4,923 24.73%
-
NP to SH 20,753 33,439 78,005 16,250 21,019 16,733 4,923 24.73%
-
Tax Rate 20.48% 25.03% -0.43% 22.42% 25.81% 21.45% 49.62% -
Total Cost 113,024 133,797 55,669 99,834 122,232 83,880 70,387 7.54%
-
Net Worth 935,028 981,728 1,117,090 909,236 854,686 779,417 639,896 5.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
Div 109,482 99,151 127,667 55,693 18,518 - 9,395 45.82%
Div Payout % 527.55% 296.52% 163.67% 342.73% 88.11% - 190.84% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
Net Worth 935,028 981,728 1,117,090 909,236 854,686 779,417 639,896 5.99%
NOSH 121,647 123,939 123,621 185,645 185,189 185,099 187,900 -6.46%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
NP Margin 15.51% 20.00% 58.35% 14.00% 14.67% 16.63% 6.54% -
ROE 2.22% 3.41% 6.98% 1.79% 2.46% 2.15% 0.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
RPS 109.97 134.93 83.76 62.53 77.35 54.36 40.08 16.77%
EPS 17.06 26.98 48.88 8.76 11.35 9.04 2.62 33.35%
DPS 90.00 80.00 80.00 30.00 10.00 0.00 5.00 55.89%
NAPS 7.6864 7.921 7.00 4.8977 4.6152 4.2108 3.4055 13.32%
Adjusted Per Share Value based on latest NOSH - 185,645
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
RPS 108.22 135.28 108.13 93.90 115.88 81.39 60.92 9.22%
EPS 16.79 27.05 63.10 13.15 17.00 13.54 3.98 24.74%
DPS 88.56 80.21 103.27 45.05 14.98 0.00 7.60 45.82%
NAPS 7.5637 7.9414 9.0364 7.355 6.9138 6.3049 5.1763 5.99%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/06/06 -
Price 12.88 7.80 7.16 5.81 5.57 5.87 3.41 -
P/RPS 11.71 5.78 8.55 9.29 7.20 0.00 8.51 5.02%
P/EPS 75.50 28.91 14.65 66.38 49.07 0.00 130.15 -8.02%
EY 1.32 3.46 6.83 1.51 2.04 0.00 0.77 8.63%
DY 6.99 10.26 11.17 5.16 1.80 0.00 1.47 27.06%
P/NAPS 1.68 0.98 1.02 1.19 1.21 1.39 1.00 8.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
Date 18/02/13 16/02/12 18/02/11 09/02/10 23/02/09 21/02/08 08/08/06 -
Price 14.56 8.00 7.90 6.18 5.66 5.81 3.75 -
P/RPS 13.24 5.93 9.43 9.88 7.32 0.00 9.36 5.47%
P/EPS 85.35 29.65 16.16 70.60 49.87 0.00 143.13 -7.63%
EY 1.17 3.37 6.19 1.42 2.01 0.00 0.70 8.21%
DY 6.18 10.00 10.13 4.85 1.77 0.00 1.33 26.61%
P/NAPS 1.89 1.01 1.13 1.26 1.23 1.38 1.10 8.67%

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