[TASEK] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.99%
YoY- -26.52%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Revenue 590,432 543,681 521,080 532,725 406,933 298,468 227,439 15.79%
PBT 134,775 177,993 95,423 97,222 114,659 48,172 -16,882 -
Tax -30,124 -20,530 -21,748 -23,666 -14,559 -14,865 4,056 -
NP 104,651 157,463 73,675 73,556 100,100 33,307 -12,826 -
-
NP to SH 104,651 157,463 73,675 73,556 100,100 33,307 -12,826 -
-
Tax Rate 22.35% 11.53% 22.79% 24.34% 12.70% 30.86% - -
Total Cost 485,781 386,218 447,405 459,169 306,833 265,161 240,265 11.43%
-
Net Worth 968,841 993,792 740,798 870,164 794,742 647,178 609,154 7.39%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Div 123,959 127,667 55,693 18,518 12,913 14,935 - -
Div Payout % 118.45% 81.08% 75.59% 25.18% 12.90% 44.84% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Net Worth 968,841 993,792 740,798 870,164 794,742 647,178 609,154 7.39%
NOSH 121,785 124,072 185,199 185,718 185,159 184,855 184,379 -6.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
NP Margin 17.72% 28.96% 14.14% 13.81% 24.60% 11.16% -5.64% -
ROE 10.80% 15.84% 9.95% 8.45% 12.60% 5.15% -2.11% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 484.81 438.20 281.36 286.85 219.77 161.46 123.35 23.42%
EPS 85.93 126.91 39.78 39.61 54.06 18.02 -6.96 -
DPS 100.00 102.90 30.00 10.00 7.00 8.00 0.00 -
NAPS 7.9553 8.0098 4.00 4.6854 4.2922 3.501 3.3038 14.46%
Adjusted Per Share Value based on latest NOSH - 185,718
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 477.61 439.80 421.51 430.93 329.18 241.44 183.98 15.79%
EPS 84.65 127.38 59.60 59.50 80.97 26.94 -10.38 -
DPS 100.27 103.27 45.05 14.98 10.45 12.08 0.00 -
NAPS 7.8372 8.039 5.9925 7.039 6.4289 5.2352 4.9276 7.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/09/05 -
Price 8.50 8.94 7.75 4.80 5.87 5.24 3.52 -
P/RPS 1.75 2.04 2.75 1.67 2.67 3.25 2.85 -7.22%
P/EPS 9.89 7.04 19.48 12.12 10.86 29.08 -50.60 -
EY 10.11 14.20 5.13 8.25 9.21 3.44 -1.98 -
DY 11.76 11.51 3.87 2.08 1.19 1.53 0.00 -
P/NAPS 1.07 1.12 1.94 1.02 1.37 1.50 1.07 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 25/05/07 26/10/05 -
Price 8.67 8.95 8.57 5.66 6.56 5.51 3.53 -
P/RPS 1.79 2.04 3.05 1.97 2.98 3.41 2.86 -6.95%
P/EPS 10.09 7.05 21.54 14.29 12.13 30.58 -50.75 -
EY 9.91 14.18 4.64 7.00 8.24 3.27 -1.97 -
DY 11.53 11.50 3.50 1.77 1.07 1.45 0.00 -
P/NAPS 1.09 1.12 2.14 1.21 1.53 1.57 1.07 0.28%

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