[TASEK] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
23-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -75.19%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 233,565 170,461 115,283 57,264 206,670 143,350 94,015 83.73%
PBT 34,960 22,423 15,670 9,720 31,621 21,964 16,791 63.27%
Tax -3,594 -3,036 -2,250 -1,427 1,809 -3,470 -2,091 43.63%
NP 31,366 19,387 13,420 8,293 33,430 18,494 14,700 65.97%
-
NP to SH 31,366 19,387 13,420 8,293 33,430 18,494 14,700 65.97%
-
Tax Rate 10.28% 13.54% 14.36% 14.68% -5.72% 15.80% 12.45% -
Total Cost 202,199 151,074 101,863 48,971 173,240 124,856 79,315 86.93%
-
Net Worth 596,045 584,138 581,618 577,721 568,181 562,118 562,682 3.92%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 18,321 - 5,492 - 18,307 - 5,491 123.78%
Div Payout % 58.41% - 40.93% - 54.76% - 37.36% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 596,045 584,138 581,618 577,721 568,181 562,118 562,682 3.92%
NOSH 183,212 183,241 183,083 183,473 183,077 182,927 183,063 0.05%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.43% 11.37% 11.64% 14.48% 16.18% 12.90% 15.64% -
ROE 5.26% 3.32% 2.31% 1.44% 5.88% 3.29% 2.61% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 127.48 93.03 62.97 31.21 112.89 78.36 51.36 83.62%
EPS 17.12 10.58 7.33 4.52 18.26 10.11 8.03 65.88%
DPS 10.00 0.00 3.00 0.00 10.00 0.00 3.00 123.63%
NAPS 3.2533 3.1878 3.1768 3.1488 3.1035 3.0729 3.0737 3.86%
Adjusted Per Share Value based on latest NOSH - 183,473
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 188.94 137.89 93.26 46.32 167.18 115.96 76.05 83.74%
EPS 25.37 15.68 10.86 6.71 27.04 14.96 11.89 65.96%
DPS 14.82 0.00 4.44 0.00 14.81 0.00 4.44 123.83%
NAPS 4.8216 4.7252 4.7049 4.6733 4.5962 4.5471 4.5517 3.92%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.43 3.64 3.25 3.01 2.98 2.86 2.98 -
P/RPS 2.69 3.91 5.16 9.64 2.64 3.65 5.80 -40.16%
P/EPS 20.04 34.40 44.34 66.59 16.32 28.29 37.11 -33.76%
EY 4.99 2.91 2.26 1.50 6.13 3.53 2.69 51.14%
DY 2.92 0.00 0.92 0.00 3.36 0.00 1.01 103.33%
P/NAPS 1.05 1.14 1.02 0.96 0.96 0.93 0.97 5.44%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 10/05/02 04/02/02 23/10/01 01/10/01 18/05/01 09/02/01 -
Price 3.70 3.58 3.28 3.10 2.98 3.01 3.01 -
P/RPS 2.90 3.85 5.21 9.93 2.64 3.84 5.86 -37.51%
P/EPS 21.61 33.84 44.75 68.58 16.32 29.77 37.48 -30.79%
EY 4.63 2.96 2.23 1.46 6.13 3.36 2.67 44.48%
DY 2.70 0.00 0.91 0.00 3.36 0.00 1.00 94.25%
P/NAPS 1.14 1.12 1.03 0.98 0.96 0.98 0.98 10.63%

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