[TASEK] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
23-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -1.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 233,565 233,781 227,938 217,272 206,670 185,703 174,471 21.53%
PBT 34,960 32,080 30,500 31,408 31,621 26,738 22,817 33.00%
Tax -10,794 2,243 1,650 1,441 1,809 -4,228 -2,742 149.93%
NP 24,166 34,323 32,150 32,849 33,430 22,510 20,075 13.20%
-
NP to SH 24,166 34,323 32,150 32,849 33,430 22,510 20,075 13.20%
-
Tax Rate 30.88% -6.99% -5.41% -4.59% -5.72% 15.81% 12.02% -
Total Cost 209,399 199,458 195,788 184,423 173,240 163,193 154,396 22.59%
-
Net Worth 549,495 583,484 581,694 577,721 568,062 563,216 563,125 -1.62%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 5,493 18,305 18,305 18,308 18,308 14,665 14,665 -48.13%
Div Payout % 22.73% 53.33% 56.94% 55.74% 54.77% 65.15% 73.05% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 549,495 583,484 581,694 577,721 568,062 563,216 563,125 -1.62%
NOSH 183,165 183,036 183,107 183,473 183,039 183,285 183,207 -0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.35% 14.68% 14.10% 15.12% 16.18% 12.12% 11.51% -
ROE 4.40% 5.88% 5.53% 5.69% 5.88% 4.00% 3.56% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 127.52 127.72 124.48 118.42 112.91 101.32 95.23 21.55%
EPS 13.19 18.75 17.56 17.90 18.26 12.28 10.96 13.18%
DPS 3.00 10.00 10.00 10.00 10.00 8.00 8.00 -48.09%
NAPS 3.00 3.1878 3.1768 3.1488 3.1035 3.0729 3.0737 -1.60%
Adjusted Per Share Value based on latest NOSH - 183,473
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 188.94 189.11 184.38 175.76 167.18 150.22 141.13 21.53%
EPS 19.55 27.76 26.01 26.57 27.04 18.21 16.24 13.20%
DPS 4.44 14.81 14.81 14.81 14.81 11.86 11.86 -48.14%
NAPS 4.445 4.7199 4.7055 4.6733 4.5952 4.556 4.5553 -1.62%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.43 3.64 3.25 3.01 2.98 2.86 2.98 -
P/RPS 2.69 2.85 2.61 2.54 2.64 2.82 3.13 -9.63%
P/EPS 26.00 19.41 18.51 16.81 16.32 23.29 27.20 -2.97%
EY 3.85 5.15 5.40 5.95 6.13 4.29 3.68 3.06%
DY 0.87 2.75 3.08 3.32 3.36 2.80 2.68 -52.86%
P/NAPS 1.14 1.14 1.02 0.96 0.96 0.93 0.97 11.39%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 10/05/02 04/02/02 23/10/01 01/10/01 18/05/01 09/02/01 -
Price 3.70 3.58 3.28 3.10 2.98 3.01 3.01 -
P/RPS 2.90 2.80 2.63 2.62 2.64 2.97 3.16 -5.57%
P/EPS 28.04 19.09 18.68 17.31 16.32 24.51 27.47 1.38%
EY 3.57 5.24 5.35 5.78 6.13 4.08 3.64 -1.28%
DY 0.81 2.79 3.05 3.23 3.36 2.66 2.66 -54.83%
P/NAPS 1.23 1.12 1.03 0.98 0.96 0.98 0.98 16.40%

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