[TASEK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
05-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 124.79%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 165,973 656,061 483,094 334,414 162,912 577,009 422,018 -46.35%
PBT 31,307 136,322 100,197 72,799 32,246 121,044 85,500 -48.84%
Tax -7,730 -31,279 -22,707 -16,783 -7,327 -27,141 -18,853 -44.83%
NP 23,577 105,043 77,490 56,016 24,919 93,903 66,647 -50.01%
-
NP to SH 23,577 105,043 77,490 56,016 24,919 93,903 66,647 -50.01%
-
Tax Rate 24.69% 22.94% 22.66% 23.05% 22.72% 22.42% 22.05% -
Total Cost 142,396 551,018 405,604 278,398 137,993 483,106 355,371 -45.67%
-
Net Worth 793,483 769,719 802,260 828,939 905,994 881,113 890,214 -7.38%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 206,538 109,346 48,603 - 184,671 75,334 -
Div Payout % - 196.62% 141.11% 86.77% - 196.66% 113.04% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 793,483 769,719 802,260 828,939 905,994 881,113 890,214 -7.38%
NOSH 121,593 121,493 121,495 121,509 121,556 121,494 121,507 0.04%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.21% 16.01% 16.04% 16.75% 15.30% 16.27% 15.79% -
ROE 2.97% 13.65% 9.66% 6.76% 2.75% 10.66% 7.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 136.50 540.00 397.62 275.22 134.02 474.93 347.32 -46.37%
EPS 19.39 86.46 63.78 46.10 20.50 77.29 54.85 -50.03%
DPS 0.00 170.00 90.00 40.00 0.00 152.00 62.00 -
NAPS 6.5257 6.3355 6.6032 6.822 7.4533 7.2523 7.3264 -7.43%
Adjusted Per Share Value based on latest NOSH - 121,472
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 134.26 530.70 390.79 270.52 131.78 466.76 341.38 -46.35%
EPS 19.07 84.97 62.68 45.31 20.16 75.96 53.91 -50.01%
DPS 0.00 167.07 88.45 39.32 0.00 149.39 60.94 -
NAPS 6.4187 6.2265 6.4897 6.7055 7.3288 7.1275 7.2012 -7.38%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 16.40 15.66 15.78 14.76 15.10 14.88 15.34 -
P/RPS 12.01 2.90 3.97 5.36 11.27 3.13 4.42 94.84%
P/EPS 84.58 18.11 24.74 32.02 73.66 19.25 27.97 109.25%
EY 1.18 5.52 4.04 3.12 1.36 5.19 3.58 -52.31%
DY 0.00 10.86 5.70 2.71 0.00 10.22 4.04 -
P/NAPS 2.51 2.47 2.39 2.16 2.03 2.05 2.09 12.99%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 17/02/15 04/11/14 05/08/14 29/04/14 25/02/14 01/11/13 -
Price 16.76 16.00 17.00 14.90 15.98 15.00 15.44 -
P/RPS 12.28 2.96 4.28 5.41 11.92 3.16 4.45 96.86%
P/EPS 86.44 18.51 26.65 32.32 77.95 19.41 28.15 111.40%
EY 1.16 5.40 3.75 3.09 1.28 5.15 3.55 -52.59%
DY 0.00 10.63 5.29 2.68 0.00 10.13 4.02 -
P/NAPS 2.57 2.53 2.57 2.18 2.14 2.07 2.11 14.06%

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