[TASEK] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.93%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 143,251 142,964 117,339 106,244 100,613 102,387 97,689 28.92%
PBT 28,332 34,133 17,071 19,076 21,303 24,300 49,980 -31.38%
Tax -7,313 -8,314 -3,929 -4,004 -4,570 -3,582 -2,403 109.29%
NP 21,019 25,819 13,142 15,072 16,733 20,718 47,577 -41.84%
-
NP to SH 21,019 25,819 13,142 15,072 16,733 20,718 47,577 -41.84%
-
Tax Rate 25.81% 24.36% 23.02% 20.99% 21.45% 14.74% 4.81% -
Total Cost 122,232 117,145 104,197 91,172 83,880 81,669 50,112 80.71%
-
Net Worth 854,686 833,296 808,742 794,742 779,417 771,874 693,104 14.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,518 - - - - - 12,913 27.02%
Div Payout % 88.11% - - - - - 27.14% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 854,686 833,296 808,742 794,742 779,417 771,874 693,104 14.92%
NOSH 185,189 185,082 185,359 185,159 185,099 184,982 184,478 0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.67% 18.06% 11.20% 14.19% 16.63% 20.23% 48.70% -
ROE 2.46% 3.10% 1.62% 1.90% 2.15% 2.68% 6.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 77.35 77.24 63.30 57.38 54.36 55.35 52.95 28.59%
EPS 11.35 13.95 7.09 8.14 9.04 11.20 25.79 -41.99%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 7.00 26.70%
NAPS 4.6152 4.5023 4.3631 4.2922 4.2108 4.1727 3.7571 14.62%
Adjusted Per Share Value based on latest NOSH - 185,159
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.88 115.65 94.92 85.94 81.39 82.82 79.02 28.92%
EPS 17.00 20.89 10.63 12.19 13.54 16.76 38.49 -41.85%
DPS 14.98 0.00 0.00 0.00 0.00 0.00 10.45 26.99%
NAPS 6.9138 6.7407 6.5421 6.4289 6.3049 6.2439 5.6067 14.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.57 4.89 6.62 5.87 5.87 5.75 5.96 -
P/RPS 7.20 6.33 10.46 10.23 0.00 0.00 0.00 -
P/EPS 49.07 35.05 93.37 72.11 0.00 0.00 0.00 -
EY 2.04 2.85 1.07 1.39 0.00 0.00 0.00 -
DY 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.09 1.52 1.37 1.39 1.44 1.42 -10.07%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 14/11/08 27/08/08 30/04/08 21/02/08 25/10/07 23/08/07 -
Price 5.66 4.56 5.81 6.56 5.81 5.81 5.72 -
P/RPS 7.32 5.90 9.18 11.43 0.00 0.00 0.00 -
P/EPS 49.87 32.69 81.95 80.59 0.00 0.00 0.00 -
EY 2.01 3.06 1.22 1.24 0.00 0.00 0.00 -
DY 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.01 1.33 1.53 1.38 1.45 1.36 -6.45%

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