[TASEK] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -18.34%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 143,780 139,842 129,466 116,084 133,486 142,044 129,171 7.39%
PBT 40,591 29,843 25,949 20,945 25,319 23,210 17,686 73.90%
Tax -7,643 -6,733 -5,823 -4,695 -5,420 -5,810 -4,110 51.16%
NP 32,948 23,110 20,126 16,250 19,899 17,400 13,576 80.49%
-
NP to SH 32,948 23,110 20,126 16,250 19,899 17,400 13,576 80.49%
-
Tax Rate 18.83% 22.56% 22.44% 22.42% 21.41% 25.03% 23.24% -
Total Cost 110,832 116,732 109,340 99,834 113,587 124,644 115,595 -2.76%
-
Net Worth 958,458 741,652 740,798 909,236 892,911 873,361 870,164 6.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 55,693 - - - -
Div Payout % - - - 342.73% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 958,458 741,652 740,798 909,236 892,911 873,361 870,164 6.64%
NOSH 123,621 185,413 185,199 185,645 185,624 185,699 185,718 -23.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.92% 16.53% 15.55% 14.00% 14.91% 12.25% 10.51% -
ROE 3.44% 3.12% 2.72% 1.79% 2.23% 1.99% 1.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 90.01 75.42 69.91 62.53 71.91 76.49 69.55 18.73%
EPS 20.63 12.47 10.86 8.76 10.72 9.37 7.31 99.57%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 6.00 4.00 4.00 4.8977 4.8103 4.7031 4.6854 17.90%
Adjusted Per Share Value based on latest NOSH - 185,645
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 116.31 113.12 104.73 93.90 107.98 114.90 104.49 7.39%
EPS 26.65 18.69 16.28 13.15 16.10 14.08 10.98 80.50%
DPS 0.00 0.00 0.00 45.05 0.00 0.00 0.00 -
NAPS 7.7532 5.9994 5.9925 7.355 7.223 7.0648 7.039 6.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.75 7.75 7.75 5.81 5.84 5.90 4.80 -
P/RPS 7.50 10.28 11.09 9.29 8.12 7.71 6.90 5.71%
P/EPS 32.73 62.18 71.32 66.38 54.48 62.97 65.66 -37.10%
EY 3.06 1.61 1.40 1.51 1.84 1.59 1.52 59.36%
DY 0.00 0.00 0.00 5.16 0.00 0.00 0.00 -
P/NAPS 1.13 1.94 1.94 1.19 1.21 1.25 1.02 7.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 27/07/10 27/04/10 09/02/10 11/11/09 13/08/09 29/04/09 -
Price 6.50 7.70 8.57 6.18 5.81 5.81 5.66 -
P/RPS 7.22 10.21 12.26 9.88 8.08 7.60 8.14 -7.67%
P/EPS 31.51 61.78 78.86 70.60 54.20 62.01 77.43 -45.05%
EY 3.17 1.62 1.27 1.42 1.85 1.61 1.29 82.00%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.08 1.93 2.14 1.26 1.21 1.24 1.21 -7.29%

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