[TASEK] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 128.06%
YoY- 135.3%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Revenue 518,878 557,430 426,583 320,847 238,990 243,778 280,909 9.89%
PBT 102,056 103,361 81,750 87,797 -14,382 42,514 65,867 6.96%
Tax -22,671 -25,547 -16,085 -11,836 4,633 -15,125 -14,841 6.73%
NP 79,385 77,814 65,665 75,961 -9,749 27,389 51,026 7.03%
-
NP to SH 79,385 77,814 65,665 75,961 -9,749 27,389 51,026 7.03%
-
Tax Rate 22.21% 24.72% 19.68% 13.48% - 35.58% 22.53% -
Total Cost 439,493 479,616 360,918 244,886 248,739 216,389 229,883 10.48%
-
Net Worth 741,652 873,361 808,742 693,104 614,033 628,454 609,657 3.06%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Div 55,693 18,518 - 18,454 3,690 - - -
Div Payout % 70.16% 23.80% - 24.29% 0.00% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 741,652 873,361 808,742 693,104 614,033 628,454 609,657 3.06%
NOSH 185,413 185,699 185,359 184,478 184,527 184,687 183,069 0.19%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.30% 13.96% 15.39% 23.68% -4.08% 11.24% 18.16% -
ROE 10.70% 8.91% 8.12% 10.96% -1.59% 4.36% 8.37% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
RPS 279.85 300.18 230.14 173.92 129.51 131.99 153.44 9.68%
EPS 42.82 41.90 35.43 41.18 -5.28 14.83 27.87 6.82%
DPS 30.00 10.00 0.00 10.00 2.00 0.00 0.00 -
NAPS 4.00 4.7031 4.3631 3.7571 3.3276 3.4028 3.3302 2.85%
Adjusted Per Share Value based on latest NOSH - 184,478
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
RPS 419.73 450.92 345.07 259.54 193.32 197.20 227.23 9.89%
EPS 64.22 62.95 53.12 61.45 -7.89 22.16 41.28 7.03%
DPS 45.05 14.98 0.00 14.93 2.99 0.00 0.00 -
NAPS 5.9994 7.0648 6.5421 5.6067 4.9671 5.0837 4.9317 3.06%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 -
Price 7.75 5.90 6.62 5.96 3.20 3.68 4.11 -
P/RPS 2.77 1.97 2.88 3.43 2.47 2.79 2.68 0.50%
P/EPS 18.10 14.08 18.69 14.47 -60.57 24.81 14.75 3.19%
EY 5.52 7.10 5.35 6.91 -1.65 4.03 6.78 -3.11%
DY 3.87 1.69 0.00 1.68 0.62 0.00 0.00 -
P/NAPS 1.94 1.25 1.52 1.59 0.96 1.08 1.23 7.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 CAGR
Date 27/07/10 13/08/09 27/08/08 23/08/07 23/02/06 03/02/05 10/02/04 -
Price 7.70 5.81 5.81 5.72 3.07 3.72 4.40 -
P/RPS 2.75 1.94 2.52 3.29 2.37 2.82 2.87 -0.65%
P/EPS 17.98 13.87 16.40 13.89 -58.11 25.08 15.79 2.01%
EY 5.56 7.21 6.10 7.20 -1.72 3.99 6.33 -1.97%
DY 3.90 1.72 0.00 1.75 0.65 0.00 0.00 -
P/NAPS 1.93 1.24 1.33 1.52 0.92 1.09 1.32 6.01%

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