[TASEK] YoY TTM 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- -6.63%
YoY- -10.56%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 CAGR
Revenue 564,540 566,185 546,762 520,785 509,798 381,330 287,623 10.91%
PBT 119,319 132,291 174,051 87,160 98,612 110,392 41,212 17.73%
Tax -27,432 -29,133 -19,862 -20,035 -23,560 -13,866 -8,929 18.81%
NP 91,887 103,158 154,189 67,125 75,052 96,526 32,283 17.43%
-
NP to SH 91,887 103,158 154,189 67,125 75,052 96,526 32,283 17.43%
-
Tax Rate 22.99% 22.02% 11.41% 22.99% 23.89% 12.56% 21.67% -
Total Cost 472,653 463,027 392,573 453,660 434,746 284,804 255,340 9.92%
-
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 146,022 123,959 127,667 55,693 18,518 12,913 13,085 44.85%
Div Payout % 158.92% 120.16% 82.80% 82.97% 24.67% 13.38% 40.53% -
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 16.28% 18.22% 28.20% 12.89% 14.72% 25.31% 11.22% -
ROE 9.83% 10.51% 13.80% 7.38% 8.78% 12.38% 5.05% -
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 464.08 456.82 342.62 280.53 275.28 206.01 153.07 18.57%
EPS 75.54 83.23 96.62 36.16 40.53 52.15 17.18 25.54%
DPS 120.00 100.00 80.00 30.00 10.00 7.00 7.00 54.73%
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 456.67 458.00 442.29 421.28 412.39 308.47 232.67 10.91%
EPS 74.33 83.45 124.73 54.30 60.71 78.08 26.11 17.43%
DPS 118.12 100.27 103.27 45.05 14.98 10.45 10.59 44.84%
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 2.78 1.71 2.09 2.07 2.02 2.85 2.23 3.44%
P/EPS 17.05 9.37 7.41 16.07 13.74 11.26 19.85 -2.30%
EY 5.86 10.67 13.49 6.22 7.28 8.88 5.04 2.34%
DY 9.32 12.82 11.17 5.16 1.80 1.19 2.05 26.19%
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 3.14 1.75 2.31 2.20 2.06 2.82 2.45 3.88%
P/EPS 19.28 9.61 8.18 17.09 13.97 11.14 21.83 -1.89%
EY 5.19 10.40 12.23 5.85 7.16 8.98 4.58 1.93%
DY 8.24 12.50 10.13 4.85 1.77 1.20 1.87 25.58%
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