[TASEK] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.45%
YoY- -33.54%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 659,122 603,828 550,001 590,432 543,681 521,080 532,725 3.61%
PBT 135,383 125,098 115,136 134,775 177,993 95,423 97,222 5.67%
Tax -31,682 -27,980 -26,438 -30,124 -20,530 -21,748 -23,666 4.97%
NP 103,701 97,118 88,698 104,651 157,463 73,675 73,556 5.88%
-
NP to SH 103,701 97,118 88,698 104,651 157,463 73,675 73,556 5.88%
-
Tax Rate 23.40% 22.37% 22.96% 22.35% 11.53% 22.79% 24.34% -
Total Cost 555,421 506,710 461,303 485,781 386,218 447,405 459,169 3.22%
-
Net Worth 793,483 905,994 975,563 968,841 993,792 740,798 870,164 -1.52%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 206,507 184,645 146,022 123,959 127,667 55,693 18,518 49.44%
Div Payout % 199.14% 190.13% 164.63% 118.45% 81.08% 75.59% 25.18% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 793,483 905,994 975,563 968,841 993,792 740,798 870,164 -1.52%
NOSH 121,593 121,556 124,093 121,785 124,072 185,199 185,718 -6.81%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 15.73% 16.08% 16.13% 17.72% 28.96% 14.14% 13.81% -
ROE 13.07% 10.72% 9.09% 10.80% 15.84% 9.95% 8.45% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 542.07 496.75 443.21 484.81 438.20 281.36 286.85 11.18%
EPS 85.28 79.90 71.48 85.93 126.91 39.78 39.61 13.62%
DPS 170.00 152.00 120.00 100.00 102.90 30.00 10.00 60.31%
NAPS 6.5257 7.4533 7.8615 7.9553 8.0098 4.00 4.6854 5.67%
Adjusted Per Share Value based on latest NOSH - 121,785
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 533.18 488.45 444.91 477.61 439.80 421.51 430.93 3.61%
EPS 83.89 78.56 71.75 84.65 127.38 59.60 59.50 5.88%
DPS 167.05 149.36 118.12 100.27 103.27 45.05 14.98 49.44%
NAPS 6.4187 7.3288 7.8916 7.8372 8.039 5.9925 7.039 -1.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 16.40 15.10 15.40 8.50 8.94 7.75 4.80 -
P/RPS 3.03 3.04 3.47 1.75 2.04 2.75 1.67 10.43%
P/EPS 19.23 18.90 21.55 9.89 7.04 19.48 12.12 7.99%
EY 5.20 5.29 4.64 10.11 14.20 5.13 8.25 -7.40%
DY 10.37 10.07 7.79 11.76 11.51 3.87 2.08 30.68%
P/NAPS 2.51 2.03 1.96 1.07 1.12 1.94 1.02 16.18%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/04/15 29/04/14 29/04/13 30/04/12 25/04/11 27/04/10 29/04/09 -
Price 16.76 15.98 15.60 8.67 8.95 8.57 5.66 -
P/RPS 3.09 3.22 3.52 1.79 2.04 3.05 1.97 7.78%
P/EPS 19.65 20.00 21.83 10.09 7.05 21.54 14.29 5.44%
EY 5.09 5.00 4.58 9.91 14.18 4.64 7.00 -5.16%
DY 10.14 9.51 7.69 11.53 11.50 3.50 1.77 33.74%
P/NAPS 2.57 2.14 1.98 1.09 1.12 2.14 1.21 13.37%

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