[TASEK] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 42.64%
YoY- 220.31%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 68,953 73,564 75,310 72,569 65,583 74,161 42,812 37.28%
PBT 12,742 10,266 9,771 13,444 9,580 8,417 -22,235 -
Tax -3,061 -2,810 -4,848 -1,468 -1,184 -1,429 7,056 -
NP 9,681 7,456 4,923 11,976 8,396 6,988 -15,179 -
-
NP to SH 9,681 7,456 4,923 11,976 8,396 6,988 -15,179 -
-
Tax Rate 24.02% 27.37% 49.62% 10.92% 12.36% 16.98% - -
Total Cost 59,272 66,108 70,387 60,593 57,187 67,173 57,991 1.46%
-
Net Worth 639,207 635,244 639,896 624,452 614,033 609,154 597,266 4.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,540 - 9,395 - 3,690 - - -
Div Payout % 57.23% - 190.84% - 43.96% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 639,207 635,244 639,896 624,452 614,033 609,154 597,266 4.61%
NOSH 184,688 184,364 187,900 184,814 184,527 184,379 182,879 0.65%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.04% 10.14% 6.54% 16.50% 12.80% 9.42% -35.46% -
ROE 1.51% 1.17% 0.77% 1.92% 1.37% 1.15% -2.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.33 39.90 40.08 39.27 35.54 40.22 23.41 36.37%
EPS 5.26 4.05 2.62 6.48 4.55 3.79 -8.30 -
DPS 3.00 0.00 5.00 0.00 2.00 0.00 0.00 -
NAPS 3.461 3.4456 3.4055 3.3788 3.3276 3.3038 3.2659 3.93%
Adjusted Per Share Value based on latest NOSH - 184,814
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.78 59.51 60.92 58.70 53.05 59.99 34.63 37.29%
EPS 7.83 6.03 3.98 9.69 6.79 5.65 -12.28 -
DPS 4.48 0.00 7.60 0.00 2.99 0.00 0.00 -
NAPS 5.1707 5.1386 5.1763 5.0513 4.9671 4.9276 4.8314 4.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.50 3.92 3.41 3.31 3.20 3.52 3.44 -
P/RPS 12.05 9.82 8.51 8.43 9.00 8.75 14.69 -12.34%
P/EPS 85.85 96.93 130.15 51.08 70.33 92.88 -41.45 -
EY 1.16 1.03 0.77 1.96 1.42 1.08 -2.41 -
DY 0.67 0.00 1.47 0.00 0.62 0.00 0.00 -
P/NAPS 1.30 1.14 1.00 0.98 0.96 1.07 1.05 15.25%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 18/10/06 08/08/06 10/05/06 23/02/06 26/10/05 25/08/05 -
Price 4.47 3.90 3.75 3.19 3.07 3.53 3.72 -
P/RPS 11.97 9.77 9.36 8.12 8.64 8.78 15.89 -17.16%
P/EPS 85.28 96.44 143.13 49.23 67.47 93.14 -44.82 -
EY 1.17 1.04 0.70 2.03 1.48 1.07 -2.23 -
DY 0.67 0.00 1.33 0.00 0.65 0.00 0.00 -
P/NAPS 1.29 1.13 1.10 0.94 0.92 1.07 1.14 8.56%

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