[TASEK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.76%
YoY- 0.16%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 550,001 590,432 543,681 521,080 532,725 406,933 298,468 10.71%
PBT 115,136 134,775 177,993 95,423 97,222 114,659 48,172 15.61%
Tax -26,438 -30,124 -20,530 -21,748 -23,666 -14,559 -14,865 10.06%
NP 88,698 104,651 157,463 73,675 73,556 100,100 33,307 17.71%
-
NP to SH 88,698 104,651 157,463 73,675 73,556 100,100 33,307 17.71%
-
Tax Rate 22.96% 22.35% 11.53% 22.79% 24.34% 12.70% 30.86% -
Total Cost 461,303 485,781 386,218 447,405 459,169 306,833 265,161 9.65%
-
Net Worth 975,563 968,841 993,792 740,798 870,164 794,742 647,178 7.07%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 146,022 123,959 127,667 55,693 18,518 12,913 14,935 46.17%
Div Payout % 164.63% 118.45% 81.08% 75.59% 25.18% 12.90% 44.84% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 975,563 968,841 993,792 740,798 870,164 794,742 647,178 7.07%
NOSH 124,093 121,785 124,072 185,199 185,718 185,159 184,855 -6.42%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.13% 17.72% 28.96% 14.14% 13.81% 24.60% 11.16% -
ROE 9.09% 10.80% 15.84% 9.95% 8.45% 12.60% 5.15% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 443.21 484.81 438.20 281.36 286.85 219.77 161.46 18.31%
EPS 71.48 85.93 126.91 39.78 39.61 54.06 18.02 25.79%
DPS 120.00 100.00 102.90 30.00 10.00 7.00 8.00 56.97%
NAPS 7.8615 7.9553 8.0098 4.00 4.6854 4.2922 3.501 14.41%
Adjusted Per Share Value based on latest NOSH - 185,199
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 444.91 477.61 439.80 421.51 430.93 329.18 241.44 10.71%
EPS 71.75 84.65 127.38 59.60 59.50 80.97 26.94 17.71%
DPS 118.12 100.27 103.27 45.05 14.98 10.45 12.08 46.18%
NAPS 7.8916 7.8372 8.039 5.9925 7.039 6.4289 5.2352 7.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 15.40 8.50 8.94 7.75 4.80 5.87 5.24 -
P/RPS 3.47 1.75 2.04 2.75 1.67 2.67 3.25 1.09%
P/EPS 21.55 9.89 7.04 19.48 12.12 10.86 29.08 -4.86%
EY 4.64 10.11 14.20 5.13 8.25 9.21 3.44 5.10%
DY 7.79 11.76 11.51 3.87 2.08 1.19 1.53 31.12%
P/NAPS 1.96 1.07 1.12 1.94 1.02 1.37 1.50 4.55%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/04/13 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 25/05/07 -
Price 15.60 8.67 8.95 8.57 5.66 6.56 5.51 -
P/RPS 3.52 1.79 2.04 3.05 1.97 2.98 3.41 0.53%
P/EPS 21.83 10.09 7.05 21.54 14.29 12.13 30.58 -5.45%
EY 4.58 9.91 14.18 4.64 7.00 8.24 3.27 5.77%
DY 7.69 11.53 11.50 3.50 1.77 1.07 1.45 32.02%
P/NAPS 1.98 1.09 1.12 2.14 1.21 1.53 1.57 3.93%

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