[TASEK] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 60.98%
YoY- 59.31%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 509,798 488,729 447,166 424,976 203,000 614,322 320,847 35.97%
PBT 98,612 93,706 72,294 76,304 45,603 145,800 87,797 8.01%
Tax -23,560 -21,662 -15,866 -16,016 -8,152 -21,492 -11,836 57.90%
NP 75,052 72,044 56,428 60,288 37,451 124,308 75,961 -0.79%
-
NP to SH 75,052 72,044 56,428 60,288 37,451 124,308 75,961 -0.79%
-
Tax Rate 23.89% 23.12% 21.95% 20.99% 17.88% 14.74% 13.48% -
Total Cost 434,746 416,685 390,738 364,688 165,549 490,014 244,886 46.36%
-
Net Worth 853,994 833,125 807,746 794,742 779,143 771,875 692,869 14.88%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,503 - - - - - 18,441 0.22%
Div Payout % 24.65% - - - - - 24.28% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 853,994 833,125 807,746 794,742 779,143 771,875 692,869 14.88%
NOSH 185,039 185,044 185,131 185,159 185,034 184,982 184,416 0.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.72% 14.74% 12.62% 14.19% 18.45% 20.23% 23.68% -
ROE 8.79% 8.65% 6.99% 7.59% 4.81% 16.10% 10.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 275.51 264.11 241.54 229.52 109.71 332.10 173.98 35.67%
EPS 40.56 38.93 30.48 32.56 20.24 67.20 41.19 -1.01%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 10.00 0.00%
NAPS 4.6152 4.5023 4.3631 4.2922 4.2108 4.1727 3.7571 14.62%
Adjusted Per Share Value based on latest NOSH - 185,159
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 412.39 395.34 361.72 343.77 164.21 496.94 259.54 35.97%
EPS 60.71 58.28 45.65 48.77 30.30 100.56 61.45 -0.80%
DPS 14.97 0.00 0.00 0.00 0.00 0.00 14.92 0.22%
NAPS 6.9082 6.7394 6.5341 6.4289 6.3027 6.2439 5.6048 14.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.57 4.89 6.62 5.87 5.87 5.75 5.96 -
P/RPS 2.02 1.85 2.74 2.56 0.00 0.00 0.00 -
P/EPS 13.73 12.56 21.72 18.03 0.00 0.00 0.00 -
EY 7.28 7.96 4.60 5.55 0.00 0.00 0.00 -
DY 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.09 1.52 1.37 1.39 1.44 1.42 -10.07%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 14/11/08 27/08/08 30/04/08 21/02/08 25/10/07 23/08/07 -
Price 5.66 4.56 5.81 6.56 5.81 5.81 5.72 -
P/RPS 2.05 1.73 2.41 2.86 0.00 0.00 0.00 -
P/EPS 13.95 11.71 19.06 20.15 0.00 0.00 0.00 -
EY 7.17 8.54 5.25 4.96 0.00 0.00 0.00 -
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.01 1.33 1.53 1.38 1.45 1.36 -6.45%

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