[TASEK] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 96.46%
YoY- 24.62%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 142,044 129,171 143,251 142,964 117,339 106,244 100,613 25.87%
PBT 23,210 17,686 28,332 34,133 17,071 19,076 21,303 5.88%
Tax -5,810 -4,110 -7,313 -8,314 -3,929 -4,004 -4,570 17.37%
NP 17,400 13,576 21,019 25,819 13,142 15,072 16,733 2.64%
-
NP to SH 17,400 13,576 21,019 25,819 13,142 15,072 16,733 2.64%
-
Tax Rate 25.03% 23.24% 25.81% 24.36% 23.02% 20.99% 21.45% -
Total Cost 124,644 115,595 122,232 117,145 104,197 91,172 83,880 30.25%
-
Net Worth 873,361 870,164 854,686 833,296 808,742 794,742 779,417 7.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 18,518 - - - - -
Div Payout % - - 88.11% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 873,361 870,164 854,686 833,296 808,742 794,742 779,417 7.88%
NOSH 185,699 185,718 185,189 185,082 185,359 185,159 185,099 0.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.25% 10.51% 14.67% 18.06% 11.20% 14.19% 16.63% -
ROE 1.99% 1.56% 2.46% 3.10% 1.62% 1.90% 2.15% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 76.49 69.55 77.35 77.24 63.30 57.38 54.36 25.59%
EPS 9.37 7.31 11.35 13.95 7.09 8.14 9.04 2.42%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.7031 4.6854 4.6152 4.5023 4.3631 4.2922 4.2108 7.65%
Adjusted Per Share Value based on latest NOSH - 185,082
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 114.90 104.49 115.88 115.65 94.92 85.94 81.39 25.87%
EPS 14.08 10.98 17.00 20.89 10.63 12.19 13.54 2.64%
DPS 0.00 0.00 14.98 0.00 0.00 0.00 0.00 -
NAPS 7.0648 7.039 6.9138 6.7407 6.5421 6.4289 6.3049 7.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.90 4.80 5.57 4.89 6.62 5.87 5.87 -
P/RPS 7.71 6.90 7.20 6.33 10.46 10.23 0.00 -
P/EPS 62.97 65.66 49.07 35.05 93.37 72.11 0.00 -
EY 1.59 1.52 2.04 2.85 1.07 1.39 0.00 -
DY 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.02 1.21 1.09 1.52 1.37 1.39 -6.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 29/04/09 23/02/09 14/11/08 27/08/08 30/04/08 21/02/08 -
Price 5.81 5.66 5.66 4.56 5.81 6.56 5.81 -
P/RPS 7.60 8.14 7.32 5.90 9.18 11.43 0.00 -
P/EPS 62.01 77.43 49.87 32.69 81.95 80.59 0.00 -
EY 1.61 1.29 2.01 3.06 1.22 1.24 0.00 -
DY 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.21 1.23 1.01 1.33 1.53 1.38 -6.88%

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