[TASEK] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
04-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 132.23%
YoY- -2.25%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 170,981 702,576 514,105 348,531 165,973 656,061 483,094 -49.93%
PBT 29,623 119,818 96,246 72,559 31,307 136,322 100,197 -55.58%
Tax -6,950 -28,558 -23,456 -17,805 -7,730 -31,279 -22,707 -54.55%
NP 22,673 91,260 72,790 54,754 23,577 105,043 77,490 -55.89%
-
NP to SH 22,673 91,260 72,790 54,754 23,577 105,043 77,490 -55.89%
-
Tax Rate 23.46% 23.83% 24.37% 24.54% 24.69% 22.94% 22.66% -
Total Cost 148,308 611,316 441,315 293,777 142,396 551,018 405,604 -48.83%
-
Net Worth 715,141 692,511 698,205 728,242 793,483 769,719 802,260 -7.37%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 133,651 72,899 48,605 - 206,538 109,346 -
Div Payout % - 146.45% 100.15% 88.77% - 196.62% 141.11% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 715,141 692,511 698,205 728,242 793,483 769,719 802,260 -7.37%
NOSH 121,571 121,501 121,498 121,513 121,593 121,493 121,495 0.04%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.26% 12.99% 14.16% 15.71% 14.21% 16.01% 16.04% -
ROE 3.17% 13.18% 10.43% 7.52% 2.97% 13.65% 9.66% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 140.64 578.24 423.14 286.82 136.50 540.00 397.62 -49.95%
EPS 18.65 75.11 59.91 45.06 19.39 86.46 63.78 -55.91%
DPS 0.00 110.00 60.00 40.00 0.00 170.00 90.00 -
NAPS 5.8825 5.6996 5.7466 5.9931 6.5257 6.3355 6.6032 -7.40%
Adjusted Per Share Value based on latest NOSH - 121,453
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 138.31 568.33 415.87 281.94 134.26 530.70 390.79 -49.93%
EPS 18.34 73.82 58.88 44.29 19.07 84.97 62.68 -55.89%
DPS 0.00 108.11 58.97 39.32 0.00 167.07 88.45 -
NAPS 5.785 5.6019 5.648 5.8909 6.4187 6.2265 6.4897 -7.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 15.30 14.58 14.80 16.08 16.40 15.66 15.78 -
P/RPS 10.88 2.52 3.50 5.61 12.01 2.90 3.97 95.71%
P/EPS 82.04 19.41 24.70 35.69 84.58 18.11 24.74 122.21%
EY 1.22 5.15 4.05 2.80 1.18 5.52 4.04 -54.95%
DY 0.00 7.54 4.05 2.49 0.00 10.86 5.70 -
P/NAPS 2.60 2.56 2.58 2.68 2.51 2.47 2.39 5.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 28/04/16 16/02/16 03/11/15 04/08/15 28/04/15 17/02/15 04/11/14 -
Price 15.70 14.84 14.80 16.00 16.76 16.00 17.00 -
P/RPS 11.16 2.57 3.50 5.58 12.28 2.96 4.28 89.33%
P/EPS 84.18 19.76 24.70 35.51 86.44 18.51 26.65 115.13%
EY 1.19 5.06 4.05 2.82 1.16 5.40 3.75 -53.44%
DY 0.00 7.41 4.05 2.50 0.00 10.63 5.29 -
P/NAPS 2.67 2.60 2.58 2.67 2.57 2.53 2.57 2.57%

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