[TASEK] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 80.77%
YoY- 118.55%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 366,547 223,583 106,244 203,000 102,387 320,847 223,158 39.08%
PBT 70,280 36,147 19,076 45,603 24,300 87,797 37,464 51.93%
Tax -16,247 -7,933 -4,004 -8,152 -3,582 -11,836 -9,081 47.21%
NP 54,033 28,214 15,072 37,451 20,718 75,961 28,383 53.42%
-
NP to SH 54,033 28,214 15,072 37,451 20,718 75,961 28,383 53.42%
-
Tax Rate 23.12% 21.95% 20.99% 17.88% 14.74% 13.48% 24.24% -
Total Cost 312,514 195,369 91,172 165,549 81,669 244,886 194,775 36.93%
-
Net Worth 833,125 807,746 794,742 779,143 771,874 692,869 643,997 18.67%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 18,441 5,518 -
Div Payout % - - - - - 24.28% 19.44% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 833,125 807,746 794,742 779,143 771,874 692,869 643,997 18.67%
NOSH 185,044 185,131 185,159 185,034 184,982 184,416 183,946 0.39%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.74% 12.62% 14.19% 18.45% 20.23% 23.68% 12.72% -
ROE 6.49% 3.49% 1.90% 4.81% 2.68% 10.96% 4.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 198.09 120.77 57.38 109.71 55.35 173.98 121.32 38.53%
EPS 29.20 15.24 8.14 20.24 11.20 41.19 15.43 52.81%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 3.00 -
NAPS 4.5023 4.3631 4.2922 4.2108 4.1727 3.7571 3.501 18.20%
Adjusted Per Share Value based on latest NOSH - 185,099
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 296.51 180.86 85.94 164.21 82.82 259.54 180.52 39.08%
EPS 43.71 22.82 12.19 30.30 16.76 61.45 22.96 53.42%
DPS 0.00 0.00 0.00 0.00 0.00 14.92 4.46 -
NAPS 6.7394 6.5341 6.4289 6.3027 6.2439 5.6048 5.2095 18.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.89 6.62 5.87 5.87 5.75 5.96 5.24 -
P/RPS 2.47 5.48 10.23 0.00 0.00 0.00 0.00 -
P/EPS 16.75 43.44 72.11 0.00 0.00 0.00 0.00 -
EY 5.97 2.30 1.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.52 1.37 1.39 1.44 1.42 1.75 -27.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 27/08/08 30/04/08 21/02/08 25/10/07 23/08/07 25/05/07 -
Price 4.56 5.81 6.56 5.81 5.81 5.72 5.51 -
P/RPS 2.30 4.81 11.43 0.00 0.00 0.00 0.00 -
P/EPS 15.62 38.12 80.59 0.00 0.00 0.00 0.00 -
EY 6.40 2.62 1.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.33 1.53 1.38 1.45 1.36 1.84 -32.88%

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