[TASEK] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.4%
YoY- -25.71%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 516,684 509,798 488,729 447,166 424,976 203,000 614,322 -10.88%
PBT 70,744 98,612 93,706 72,294 76,304 45,603 145,800 -38.22%
Tax -16,440 -23,560 -21,662 -15,866 -16,016 -8,152 -21,492 -16.34%
NP 54,304 75,052 72,044 56,428 60,288 37,451 124,308 -42.39%
-
NP to SH 54,304 75,052 72,044 56,428 60,288 37,451 124,308 -42.39%
-
Tax Rate 23.24% 23.89% 23.12% 21.95% 20.99% 17.88% 14.74% -
Total Cost 462,380 434,746 416,685 390,738 364,688 165,549 490,014 -3.79%
-
Net Worth 870,164 853,994 833,125 807,746 794,742 779,143 771,875 8.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 18,503 - - - - - -
Div Payout % - 24.65% - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 870,164 853,994 833,125 807,746 794,742 779,143 771,875 8.31%
NOSH 185,718 185,039 185,044 185,131 185,159 185,034 184,982 0.26%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.51% 14.72% 14.74% 12.62% 14.19% 18.45% 20.23% -
ROE 6.24% 8.79% 8.65% 6.99% 7.59% 4.81% 16.10% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 278.21 275.51 264.11 241.54 229.52 109.71 332.10 -11.12%
EPS 29.24 40.56 38.93 30.48 32.56 20.24 67.20 -42.54%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6854 4.6152 4.5023 4.3631 4.2922 4.2108 4.1727 8.02%
Adjusted Per Share Value based on latest NOSH - 185,359
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 417.96 412.39 395.34 361.72 343.77 164.21 496.94 -10.88%
EPS 43.93 60.71 58.28 45.65 48.77 30.30 100.56 -42.39%
DPS 0.00 14.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.039 6.9082 6.7394 6.5341 6.4289 6.3027 6.2439 8.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.80 5.57 4.89 6.62 5.87 5.87 5.75 -
P/RPS 1.73 2.02 1.85 2.74 2.56 0.00 0.00 -
P/EPS 16.42 13.73 12.56 21.72 18.03 0.00 0.00 -
EY 6.09 7.28 7.96 4.60 5.55 0.00 0.00 -
DY 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.21 1.09 1.52 1.37 1.39 1.44 -20.52%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/04/09 23/02/09 14/11/08 27/08/08 30/04/08 21/02/08 25/10/07 -
Price 5.66 5.66 4.56 5.81 6.56 5.81 5.81 -
P/RPS 2.03 2.05 1.73 2.41 2.86 0.00 0.00 -
P/EPS 19.36 13.95 11.71 19.06 20.15 0.00 0.00 -
EY 5.17 7.17 8.54 5.25 4.96 0.00 0.00 -
DY 0.00 1.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.23 1.01 1.33 1.53 1.38 1.45 -11.35%

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