[TASEK] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
04-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -19.09%
YoY- -8.71%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 199,112 233,565 227,281 230,566 229,056 206,670 191,133 2.76%
PBT 6,440 34,960 29,897 31,340 38,880 31,621 29,285 -63.53%
Tax -9,040 -3,594 -4,048 -4,500 -5,708 1,809 -4,626 56.24%
NP -2,600 31,366 25,849 26,840 33,172 33,430 24,658 -
-
NP to SH -2,600 31,366 25,849 26,840 33,172 33,430 24,658 -
-
Tax Rate 140.37% 10.28% 13.54% 14.36% 14.68% -5.72% 15.80% -
Total Cost 201,712 202,199 201,432 203,726 195,884 173,240 166,474 13.64%
-
Net Worth 548,687 596,045 584,138 581,618 577,721 568,181 562,118 -1.59%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 18,321 - 10,984 - 18,307 - -
Div Payout % - 58.41% - 40.93% - 54.76% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 548,687 596,045 584,138 581,618 577,721 568,181 562,118 -1.59%
NOSH 175,675 183,212 183,241 183,083 183,473 183,077 182,927 -2.65%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -1.31% 13.43% 11.37% 11.64% 14.48% 16.18% 12.90% -
ROE -0.47% 5.26% 4.43% 4.61% 5.74% 5.88% 4.39% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 113.34 127.48 124.03 125.94 124.84 112.89 104.49 5.56%
EPS -1.48 17.12 14.11 14.66 18.08 18.26 13.48 -
DPS 0.00 10.00 0.00 6.00 0.00 10.00 0.00 -
NAPS 3.1233 3.2533 3.1878 3.1768 3.1488 3.1035 3.0729 1.08%
Adjusted Per Share Value based on latest NOSH - 183,107
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 161.07 188.94 183.85 186.51 185.29 167.18 154.61 2.76%
EPS -2.10 25.37 20.91 21.71 26.83 27.04 19.95 -
DPS 0.00 14.82 0.00 8.89 0.00 14.81 0.00 -
NAPS 4.4385 4.8216 4.7252 4.7049 4.6733 4.5962 4.5471 -1.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.43 3.43 3.64 3.25 3.01 2.98 2.86 -
P/RPS 3.03 2.69 2.93 2.58 2.41 2.64 2.74 6.93%
P/EPS -231.76 20.04 25.80 22.17 16.65 16.32 21.22 -
EY -0.43 4.99 3.88 4.51 6.01 6.13 4.71 -
DY 0.00 2.92 0.00 1.85 0.00 3.36 0.00 -
P/NAPS 1.10 1.05 1.14 1.02 0.96 0.96 0.93 11.83%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 24/10/02 26/08/02 10/05/02 04/02/02 23/10/01 01/10/01 18/05/01 -
Price 3.65 3.70 3.58 3.28 3.10 2.98 3.01 -
P/RPS 3.22 2.90 2.89 2.60 2.48 2.64 2.88 7.71%
P/EPS -246.62 21.61 25.38 22.37 17.15 16.32 22.33 -
EY -0.41 4.63 3.94 4.47 5.83 6.13 4.48 -
DY 0.00 2.70 0.00 1.83 0.00 3.36 0.00 -
P/NAPS 1.17 1.14 1.12 1.03 0.98 0.96 0.98 12.52%

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