Highlights

[TASEK] YoY Quarter Result on 2019-09-30 [#3]

Stock [TASEK]: TASEK CORP BHD
Announcement Date 07-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     25.38%    YoY -     10.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 160,243 149,883 146,546 149,127 165,574 148,680 143,929 1.80%
  YoY % 6.91% 2.28% -1.73% -9.93% 11.36% 3.30% -
  Horiz. % 111.33% 104.14% 101.82% 103.61% 115.04% 103.30% 100.00%
PBT -10,008 -5,629 2,504 9,889 23,687 27,398 29,479 -
  YoY % -77.79% -324.80% -74.68% -58.25% -13.54% -7.06% -
  Horiz. % -33.95% -19.09% 8.49% 33.55% 80.35% 92.94% 100.00%
Tax 4,642 -359 -615 -2,329 -5,651 -5,924 -6,358 -
  YoY % 1,393.04% 41.63% 73.59% 58.79% 4.61% 6.83% -
  Horiz. % -73.01% 5.65% 9.67% 36.63% 88.88% 93.17% 100.00%
NP -5,366 -5,988 1,889 7,560 18,036 21,474 23,121 -
  YoY % 10.39% -416.99% -75.01% -58.08% -16.01% -7.12% -
  Horiz. % -23.21% -25.90% 8.17% 32.70% 78.01% 92.88% 100.00%
NP to SH -5,366 -5,988 1,889 7,560 18,036 21,474 23,121 -
  YoY % 10.39% -416.99% -75.01% -58.08% -16.01% -7.12% -
  Horiz. % -23.21% -25.90% 8.17% 32.70% 78.01% 92.88% 100.00%
Tax Rate - % - % 24.56 % 23.55 % 23.86 % 21.62 % 21.57 % -
  YoY % 0.00% 0.00% 4.29% -1.30% 10.36% 0.23% -
  Horiz. % 0.00% 0.00% 113.86% 109.18% 110.62% 100.23% 100.00%
Total Cost 165,609 155,871 144,657 141,567 147,538 127,206 120,808 5.40%
  YoY % 6.25% 7.75% 2.18% -4.05% 15.98% 5.30% -
  Horiz. % 137.08% 129.02% 119.74% 117.18% 122.13% 105.30% 100.00%
Net Worth 514,724 541,739 594,618 642,566 697,950 802,019 890,140 -8.72%
  YoY % -4.99% -8.89% -7.46% -7.94% -12.98% -9.90% -
  Horiz. % 57.83% 60.86% 66.80% 72.19% 78.41% 90.10% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 24,290 60,729 36,449 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.00% 66.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.64% 166.61% 100.00%
Div Payout % - % - % - % - % 134.68 % 282.81 % 157.65 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -52.38% 79.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.43% 179.39% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 514,724 541,739 594,618 642,566 697,950 802,019 890,140 -8.72%
  YoY % -4.99% -8.89% -7.46% -7.94% -12.98% -9.90% -
  Horiz. % 57.83% 60.86% 66.80% 72.19% 78.41% 90.10% 100.00%
NOSH 121,143 121,143 121,143 121,143 121,454 121,459 121,497 -0.05%
  YoY % 0.00% 0.00% 0.00% -0.26% -0.00% -0.03% -
  Horiz. % 99.71% 99.71% 99.71% 99.71% 99.96% 99.97% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -3.35 % -4.00 % 1.29 % 5.07 % 10.89 % 14.44 % 16.06 % -
  YoY % 16.25% -410.08% -74.56% -53.44% -24.58% -10.09% -
  Horiz. % -20.86% -24.91% 8.03% 31.57% 67.81% 89.91% 100.00%
ROE -1.04 % -1.11 % 0.32 % 1.18 % 2.58 % 2.68 % 2.60 % -
  YoY % 6.31% -446.88% -72.88% -54.26% -3.73% 3.08% -
  Horiz. % -40.00% -42.69% 12.31% 45.38% 99.23% 103.08% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 132.28 123.72 120.97 123.10 136.33 122.41 118.46 1.86%
  YoY % 6.92% 2.27% -1.73% -9.70% 11.37% 3.33% -
  Horiz. % 111.67% 104.44% 102.12% 103.92% 115.09% 103.33% 100.00%
EPS -4.43 -4.94 1.56 6.22 14.85 17.68 19.03 -
  YoY % 10.32% -416.67% -74.92% -58.11% -16.01% -7.09% -
  Horiz. % -23.28% -25.96% 8.20% 32.69% 78.03% 92.91% 100.00%
DPS 0.00 0.00 0.00 0.00 20.00 50.00 30.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.00% 66.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 166.67% 100.00%
NAPS 4.2489 4.4719 4.9084 5.3042 5.7466 6.6032 7.3264 -8.68%
  YoY % -4.99% -8.89% -7.46% -7.70% -12.97% -9.87% -
  Horiz. % 57.99% 61.04% 67.00% 72.40% 78.44% 90.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 123,621
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 129.62 121.24 118.54 120.63 133.94 120.27 116.43 1.80%
  YoY % 6.91% 2.28% -1.73% -9.94% 11.37% 3.30% -
  Horiz. % 111.33% 104.13% 101.81% 103.61% 115.04% 103.30% 100.00%
EPS -4.34 -4.84 1.53 6.12 14.59 17.37 18.70 -
  YoY % 10.33% -416.34% -75.00% -58.05% -16.00% -7.11% -
  Horiz. % -23.21% -25.88% 8.18% 32.73% 78.02% 92.89% 100.00%
DPS 0.00 0.00 0.00 0.00 19.65 49.13 29.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% -60.00% 66.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.66% 166.66% 100.00%
NAPS 4.1637 4.3823 4.8100 5.1979 5.6459 6.4877 7.2006 -8.72%
  YoY % -4.99% -8.89% -7.46% -7.93% -12.98% -9.90% -
  Horiz. % 57.82% 60.86% 66.80% 72.19% 78.41% 90.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.3600 6.1000 12.9200 14.7600 14.8000 15.7800 15.3400 -
P/RPS 4.05 4.93 10.68 11.99 10.86 12.89 12.95 -17.60%
  YoY % -17.85% -53.84% -10.93% 10.41% -15.75% -0.46% -
  Horiz. % 31.27% 38.07% 82.47% 92.59% 83.86% 99.54% 100.00%
P/EPS -121.01 -123.41 828.57 236.52 99.66 89.25 80.61 -
  YoY % 1.94% -114.89% 250.32% 137.33% 11.66% 10.72% -
  Horiz. % -150.12% -153.10% 1,027.88% 293.41% 123.63% 110.72% 100.00%
EY -0.83 -0.81 0.12 0.42 1.00 1.12 1.24 -
  YoY % -2.47% -775.00% -71.43% -58.00% -10.71% -9.68% -
  Horiz. % -66.94% -65.32% 9.68% 33.87% 80.65% 90.32% 100.00%
DY 0.00 0.00 0.00 0.00 1.35 3.17 1.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% -57.41% 61.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 68.88% 161.73% 100.00%
P/NAPS 1.26 1.36 2.63 2.78 2.58 2.39 2.09 -8.08%
  YoY % -7.35% -48.29% -5.40% 7.75% 7.95% 14.35% -
  Horiz. % 60.29% 65.07% 125.84% 133.01% 123.44% 114.35% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 07/11/19 18/10/18 08/11/17 27/10/16 03/11/15 04/11/14 01/11/13 -
Price 5.3700 6.0000 12.6000 14.8200 14.8000 17.0000 15.4400 -
P/RPS 4.06 4.85 10.42 12.04 10.86 13.89 13.03 -17.66%
  YoY % -16.29% -53.45% -13.46% 10.87% -21.81% 6.60% -
  Horiz. % 31.16% 37.22% 79.97% 92.40% 83.35% 106.60% 100.00%
P/EPS -121.23 -121.39 808.05 237.48 99.66 96.15 81.14 -
  YoY % 0.13% -115.02% 240.26% 138.29% 3.65% 18.50% -
  Horiz. % -149.41% -149.61% 995.87% 292.68% 122.82% 118.50% 100.00%
EY -0.82 -0.82 0.12 0.42 1.00 1.04 1.23 -
  YoY % 0.00% -783.33% -71.43% -58.00% -3.85% -15.45% -
  Horiz. % -66.67% -66.67% 9.76% 34.15% 81.30% 84.55% 100.00%
DY 0.00 0.00 0.00 0.00 1.35 2.94 1.94 -
  YoY % 0.00% 0.00% 0.00% 0.00% -54.08% 51.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 69.59% 151.55% 100.00%
P/NAPS 1.26 1.34 2.57 2.79 2.58 2.57 2.11 -8.23%
  YoY % -5.97% -47.86% -7.89% 8.14% 0.39% 21.80% -
  Horiz. % 59.72% 63.51% 121.80% 132.23% 122.27% 121.80% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers