[TASEK] QoQ Quarter Result on 31-Dec-2006

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006
Profit Trend
QoQ- 29.84%
YoY- 15.3%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,387 97,689 80,641 68,953 73,564 75,310 72,569 25.76%
PBT 24,300 49,980 14,809 12,742 10,266 9,771 13,444 48.32%
Tax -3,582 -2,403 -3,311 -3,061 -2,810 -4,848 -1,468 81.14%
NP 20,718 47,577 11,498 9,681 7,456 4,923 11,976 44.06%
-
NP to SH 20,718 47,577 11,498 9,681 7,456 4,923 11,976 44.06%
-
Tax Rate 14.74% 4.81% 22.36% 24.02% 27.37% 49.62% 10.92% -
Total Cost 81,669 50,112 69,143 59,272 66,108 70,387 60,593 21.99%
-
Net Worth 771,874 693,104 647,178 639,207 635,244 639,896 624,452 15.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 12,913 - 5,540 - 9,395 - -
Div Payout % - 27.14% - 57.23% - 190.84% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 771,874 693,104 647,178 639,207 635,244 639,896 624,452 15.16%
NOSH 184,982 184,478 184,855 184,688 184,364 187,900 184,814 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.23% 48.70% 14.26% 14.04% 10.14% 6.54% 16.50% -
ROE 2.68% 6.86% 1.78% 1.51% 1.17% 0.77% 1.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 55.35 52.95 43.62 37.33 39.90 40.08 39.27 25.68%
EPS 11.20 25.79 6.22 5.26 4.05 2.62 6.48 43.97%
DPS 0.00 7.00 0.00 3.00 0.00 5.00 0.00 -
NAPS 4.1727 3.7571 3.501 3.461 3.4456 3.4055 3.3788 15.09%
Adjusted Per Share Value based on latest NOSH - 184,688
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 82.82 79.02 65.23 55.78 59.51 60.92 58.70 25.76%
EPS 16.76 38.49 9.30 7.83 6.03 3.98 9.69 44.04%
DPS 0.00 10.45 0.00 4.48 0.00 7.60 0.00 -
NAPS 6.2439 5.6067 5.2352 5.1707 5.1386 5.1763 5.0513 15.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.75 5.96 5.24 4.50 3.92 3.41 3.31 -
P/RPS 0.00 0.00 0.00 12.05 9.82 8.51 8.43 -
P/EPS 0.00 0.00 0.00 85.85 96.93 130.15 51.08 -
EY 0.00 0.00 0.00 1.16 1.03 0.77 1.96 -
DY 0.00 0.00 0.00 0.67 0.00 1.47 0.00 -
P/NAPS 1.44 1.42 1.75 1.30 1.14 1.00 0.98 29.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 25/10/07 23/08/07 25/05/07 14/02/07 18/10/06 08/08/06 10/05/06 -
Price 5.81 5.72 5.51 4.47 3.90 3.75 3.19 -
P/RPS 0.00 0.00 0.00 11.97 9.77 9.36 8.12 -
P/EPS 0.00 0.00 0.00 85.28 96.44 143.13 49.23 -
EY 0.00 0.00 0.00 1.17 1.04 0.70 2.03 -
DY 0.00 0.00 0.00 0.67 0.00 1.33 0.00 -
P/NAPS 1.45 1.36 1.84 1.29 1.13 1.10 0.94 33.46%

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