[TASEK] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -29.13%
YoY- -87.58%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 545,316 549,112 551,805 534,616 529,308 654,787 658,468 -11.82%
PBT -16,000 1,625 12,612 13,910 19,112 67,509 83,805 -
Tax -1,712 -630 -3,365 -3,818 -4,872 -17,178 -19,545 -80.30%
NP -17,712 995 9,246 10,092 14,240 50,331 64,260 -
-
NP to SH -17,712 995 9,246 10,092 14,240 50,331 64,260 -
-
Tax Rate - 38.77% 26.68% 27.45% 25.49% 25.45% 23.32% -
Total Cost 563,028 548,117 542,558 524,524 515,068 604,456 594,208 -3.53%
-
Net Worth 580,420 587,810 594,618 601,184 648,139 659,845 642,566 -6.56%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 48,457 32,304 48,457 - 86,798 48,457 -
Div Payout % - 4,870.07% 349.37% 480.15% - 172.46% 75.41% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 580,420 587,810 594,618 601,184 648,139 659,845 642,566 -6.56%
NOSH 123,621 123,621 123,621 123,621 123,621 123,998 123,956 -0.18%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -3.25% 0.18% 1.68% 1.89% 2.69% 7.69% 9.76% -
ROE -3.05% 0.17% 1.56% 1.68% 2.20% 7.63% 10.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 450.14 453.28 455.50 441.31 436.93 528.06 543.55 -11.82%
EPS -14.64 0.80 7.59 8.28 11.64 40.59 52.88 -
DPS 0.00 40.00 26.67 40.00 0.00 70.00 40.00 -
NAPS 4.7912 4.8522 4.9084 4.9626 5.3502 5.3214 5.3042 -6.56%
Adjusted Per Share Value based on latest NOSH - 123,621
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 441.12 444.19 446.37 432.46 428.17 529.67 532.65 -11.82%
EPS -14.33 0.80 7.48 8.16 11.52 40.71 51.98 -
DPS 0.00 39.20 26.13 39.20 0.00 70.21 39.20 -
NAPS 4.6952 4.7549 4.81 4.8631 5.243 5.3377 5.1979 -6.56%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.00 12.08 12.92 13.02 13.60 12.72 14.76 -
P/RPS 1.78 2.67 2.84 2.95 3.11 2.41 2.72 -24.64%
P/EPS -54.72 1,470.76 169.27 156.29 115.70 31.34 27.83 -
EY -1.83 0.07 0.59 0.64 0.86 3.19 3.59 -
DY 0.00 3.31 2.06 3.07 0.00 5.50 2.71 -
P/NAPS 1.67 2.49 2.63 2.62 2.54 2.39 2.78 -28.82%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/04/18 06/02/18 08/11/17 27/07/17 27/04/17 23/02/17 27/10/16 -
Price 8.18 9.49 12.60 13.00 13.60 13.18 14.82 -
P/RPS 1.82 2.09 2.77 2.95 3.11 2.50 2.73 -23.70%
P/EPS -55.95 1,155.42 165.08 156.05 115.70 32.47 27.94 -
EY -1.79 0.09 0.61 0.64 0.86 3.08 3.58 -
DY 0.00 4.21 2.12 3.08 0.00 5.31 2.70 -
P/NAPS 1.71 1.96 2.57 2.62 2.54 2.48 2.79 -27.86%

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