[TASEK] QoQ 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- -19.23%
YoY- 72.84%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 142,964 117,339 106,244 100,613 102,387 97,689 80,641 46.32%
PBT 34,133 17,071 19,076 21,303 24,300 49,980 14,809 74.22%
Tax -8,314 -3,929 -4,004 -4,570 -3,582 -2,403 -3,311 84.43%
NP 25,819 13,142 15,072 16,733 20,718 47,577 11,498 71.22%
-
NP to SH 25,819 13,142 15,072 16,733 20,718 47,577 11,498 71.22%
-
Tax Rate 24.36% 23.02% 20.99% 21.45% 14.74% 4.81% 22.36% -
Total Cost 117,145 104,197 91,172 83,880 81,669 50,112 69,143 41.98%
-
Net Worth 833,296 808,742 794,742 779,417 771,874 693,104 647,178 18.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 12,913 - -
Div Payout % - - - - - 27.14% - -
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 833,296 808,742 794,742 779,417 771,874 693,104 647,178 18.29%
NOSH 185,082 185,359 185,159 185,099 184,982 184,478 184,855 0.08%
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 18.06% 11.20% 14.19% 16.63% 20.23% 48.70% 14.26% -
ROE 3.10% 1.62% 1.90% 2.15% 2.68% 6.86% 1.78% -
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 77.24 63.30 57.38 54.36 55.35 52.95 43.62 46.21%
EPS 13.95 7.09 8.14 9.04 11.20 25.79 6.22 71.08%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
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 115.65 94.92 85.94 81.39 82.82 79.02 65.23 46.33%
EPS 20.89 10.63 12.19 13.54 16.76 38.49 9.30 71.26%
DPS 0.00 0.00 0.00 0.00 0.00 10.45 0.00 -
NAPS 6.7407 6.5421 6.4289 6.3049 6.2439 5.6067 5.2352 18.29%
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 6.33 10.46 10.23 0.00 0.00 0.00 0.00 -
P/EPS 35.05 93.37 72.11 0.00 0.00 0.00 0.00 -
EY 2.85 1.07 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 5.90 9.18 11.43 0.00 0.00 0.00 0.00 -
P/EPS 32.69 81.95 80.59 0.00 0.00 0.00 0.00 -
EY 3.06 1.22 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