[TASEK] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

13-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 5.79%

YoY- 18.5%

Quarter Report

BURSA_FINAL(130809).pdf

Latest QR

Upcoming QR

TASEK's Result

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
TTM Result
Revenue	590,589	543,409	518,878	557,430	426,583	320,847	238,990	14.93%
YoY %	8.68%	4.73%	-6.92%	30.67%	32.96%	34.25%	-	-
Horiz. %	247.12%	227.38%	217.11%	233.24%	178.49%	134.25%	100.00%	-
PBT	135,100	178,401	102,056	103,361	81,750	87,797	-14,382	-
YoY %	-24.27%	74.81%	-1.26%	26.44%	-6.89%	710.46%	-	-
Horiz. %	-939.37%	-1,240.45%	-709.61%	-718.68%	-568.42%	-610.46%	100.00%	-
Tax	-31,531	-19,836	-22,671	-25,547	-16,085	-11,836	4,633	-
YoY %	-58.96%	12.50%	11.26%	-58.82%	-35.90%	-355.47%	-	-
Horiz. %	-680.57%	-428.15%	-489.34%	-551.41%	-347.18%	-255.47%	100.00%	-
NP	103,569	158,565	79,385	77,814	65,665	75,961	-9,749	-
YoY %	-34.68%	99.74%	2.02%	18.50%	-13.55%	879.17%	-	-
Horiz. %	-1,062.36%	-1,626.47%	-814.29%	-798.17%	-673.56%	-779.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,569	158,565	79,385	77,814	65,665	75,961	-9,749	-
YoY %	-34.68%	99.74%	2.02%	18.50%	-13.55%	879.17%	-	-
Horiz. %	-1,062.36%	-1,626.47%	-814.29%	-798.17%	-673.56%	-779.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	11.12%	22.21%	24.72%	19.68%	13.48%	-	-
YoY %	109.89%	-49.93%	-10.15%	25.61%	45.99%	0.00%	-	-
Horiz. %	173.15%	82.49%	164.76%	183.38%	145.99%	100.00%	-	-
Total Cost	487,020	384,844	439,493	479,616	360,918	244,886	248,739	10.88%
YoY %	26.55%	-12.43%	-8.37%	32.89%	47.38%	-1.55%	-	-
Horiz. %	195.80%	154.72%	176.69%	192.82%	145.10%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	919,986	945,533	741,652	873,361	808,742	693,104	614,033	6.41%
YoY %	-2.70%	27.49%	-15.08%	7.99%	16.68%	12.88%	-	-
Horiz. %	149.83%	153.99%	120.78%	142.23%	131.71%	112.88%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
Dividend
Div	135,692	152,474	55,693	18,518	-	18,454	3,690	74.10%
YoY %	-11.01%	173.78%	200.75%	0.00%	-	400.11%	-	-
Horiz. %	3,677.29%	4,132.09%	1,509.30%	501.84%	-	500.11%	100.00%	-
Div Payout %	131.02%	96.16%	70.16%	23.80%	-	24.29%	0.00%	-
YoY %	36.25%	37.06%	194.79%	0.00%	-	0.00%	-	-
Horiz. %	539.40%	395.88%	288.84%	97.98%	-	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
Equity
Net Worth	919,986	945,533	741,652	873,361	808,742	693,104	614,033	6.41%
YoY %	-2.70%	27.49%	-15.08%	7.99%	16.68%	12.88%	-	-
Horiz. %	149.83%	153.99%	120.78%	142.23%	131.71%	112.88%	100.00%	-
NOSH	121,800	124,036	185,413	185,699	185,359	184,478	184,527	-6.18%
YoY %	-1.80%	-33.10%	-0.15%	0.18%	0.48%	-0.03%	-	-
Horiz. %	66.01%	67.22%	100.48%	100.64%	100.45%	99.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
Ratio Analysis
NP Margin	17.54%	29.18%	15.30%	13.96%	15.39%	23.68%	-4.08%	-
YoY %	-39.89%	90.72%	9.60%	-9.29%	-35.01%	680.39%	-	-
Horiz. %	-429.90%	-715.20%	-375.00%	-342.16%	-377.21%	-580.39%	100.00%	-
ROE	11.26%	16.77%	10.70%	8.91%	8.12%	10.96%	-1.59%	-
YoY %	-32.86%	56.73%	20.09%	9.73%	-25.91%	789.31%	-	-
Horiz. %	-708.18%	-1,054.72%	-672.96%	-560.38%	-510.69%	-689.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
Per Share
RPS	484.88	438.10	279.85	300.18	230.14	173.92	129.51	22.51%
YoY %	10.68%	56.55%	-6.77%	30.43%	32.33%	34.29%	-	-
Horiz. %	374.40%	338.28%	216.08%	231.78%	177.70%	134.29%	100.00%	-
EPS	85.03	127.84	42.82	41.90	35.43	41.18	-5.28	-
YoY %	-33.49%	198.55%	2.20%	18.26%	-13.96%	879.92%	-	-
Horiz. %	-1,610.42%	-2,421.21%	-810.98%	-793.56%	-671.02%	-779.92%	100.00%	-
DPS	110.00	122.93	30.00	10.00	0.00	10.00	2.00	85.22%
YoY %	-10.52%	309.77%	200.00%	0.00%	0.00%	400.00%	-	-
Horiz. %	5,500.00%	6,146.50%	1,500.00%	500.00%	0.00%	500.00%	100.00%	-
NAPS	7.5532	7.623	4.00	4.7031	4.3631	3.7571	3.3276	13.43%
YoY %	-0.92%	90.58%	-14.95%	7.79%	16.13%	12.91%	-	-
Horiz. %	226.99%	229.08%	120.21%	141.34%	131.12%	112.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 185,699
RPS	477.74	439.58	419.73	450.92	345.07	259.54	193.32	14.93%
YoY %	8.68%	4.73%	-6.92%	30.67%	32.95%	34.25%	-	-
Horiz. %	247.12%	227.38%	217.12%	233.25%	178.50%	134.25%	100.00%	-
EPS	83.78	128.27	64.22	62.95	53.12	61.45	-7.89	-
YoY %	-34.68%	99.74%	2.02%	18.51%	-13.56%	878.83%	-	-
Horiz. %	-1,061.85%	-1,625.73%	-813.94%	-797.85%	-673.26%	-778.83%	100.00%	-
DPS	109.76	123.34	45.05	14.98	0.00	14.93	2.99	74.05%
YoY %	-11.01%	173.78%	200.73%	0.00%	0.00%	399.33%	-	-
Horiz. %	3,670.90%	4,125.08%	1,506.69%	501.00%	0.00%	499.33%	100.00%	-
NAPS	7.442	7.6486	5.9994	7.0648	6.5421	5.6067	4.9671	6.41%
YoY %	-2.70%	27.49%	-15.08%	7.99%	16.68%	12.88%	-	-
Horiz. %	149.83%	153.99%	120.78%	142.23%	131.71%	112.88%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/12/05	-
Price	8.75	7.90	7.75	5.90	6.62	5.96	3.20	-
P/RPS	1.80	1.80	2.77	1.97	2.88	3.43	2.47	-4.75%
YoY %	0.00%	-35.02%	40.61%	-31.60%	-16.03%	38.87%	-	-
Horiz. %	72.87%	72.87%	112.15%	79.76%	116.60%	138.87%	100.00%	-
P/EPS	10.29	6.18	18.10	14.08	18.69	14.47	-60.57	-
YoY %	66.50%	-65.86%	28.55%	-24.67%	29.16%	123.89%	-	-
Horiz. %	-16.99%	-10.20%	-29.88%	-23.25%	-30.86%	-23.89%	100.00%	-
EY	9.72	16.18	5.52	7.10	5.35	6.91	-1.65	-
YoY %	-39.93%	193.12%	-22.25%	32.71%	-22.58%	518.79%	-	-
Horiz. %	-589.09%	-980.61%	-334.55%	-430.30%	-324.24%	-418.79%	100.00%	-
DY	12.57	15.56	3.87	1.69	0.00	1.68	0.62	58.86%
YoY %	-19.22%	302.07%	128.99%	0.00%	0.00%	170.97%	-	-
Horiz. %	2,027.42%	2,509.68%	624.19%	272.58%	0.00%	270.97%	100.00%	-
P/NAPS	1.16	1.04	1.94	1.25	1.52	1.59	0.96	2.95%
YoY %	11.54%	-46.39%	55.20%	-17.76%	-4.40%	65.63%	-	-
Horiz. %	120.83%	108.33%	202.08%	130.21%	158.33%	165.63%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	26/07/12	28/07/11	27/07/10	13/08/09	27/08/08	23/08/07	23/02/06	-
Price	9.78	7.76	7.70	5.81	5.81	5.72	3.07	-
P/RPS	2.02	1.77	2.75	1.94	2.52	3.29	2.37	-2.42%
YoY %	14.12%	-35.64%	41.75%	-23.02%	-23.40%	38.82%	-	-
Horiz. %	85.23%	74.68%	116.03%	81.86%	106.33%	138.82%	100.00%	-
P/EPS	11.50	6.07	17.98	13.87	16.40	13.89	-58.11	-
YoY %	89.46%	-66.24%	29.63%	-15.43%	18.07%	123.90%	-	-
Horiz. %	-19.79%	-10.45%	-30.94%	-23.87%	-28.22%	-23.90%	100.00%	-
EY	8.69	16.47	5.56	7.21	6.10	7.20	-1.72	-
YoY %	-47.24%	196.22%	-22.88%	18.20%	-15.28%	518.60%	-	-
Horiz. %	-505.23%	-957.56%	-323.26%	-419.19%	-354.65%	-418.60%	100.00%	-
DY	11.25	15.84	3.90	1.72	0.00	1.75	0.65	55.04%
YoY %	-28.98%	306.15%	126.74%	0.00%	0.00%	169.23%	-	-
Horiz. %	1,730.77%	2,436.92%	600.00%	264.62%	0.00%	269.23%	100.00%	-
P/NAPS	1.29	1.02	1.93	1.24	1.33	1.52	0.92	5.33%
YoY %	26.47%	-47.15%	55.65%	-6.77%	-12.50%	65.22%	-	-
Horiz. %	140.22%	110.87%	209.78%	134.78%	144.57%	165.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos