[TASEK] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -42.25%
YoY- -72.65%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 262,355 228,689 223,425 216,850 226,079 233,565 233,781 7.98%
PBT 40,966 22,706 20,899 19,345 26,850 34,960 32,080 17.68%
Tax -9,972 -11,379 -10,211 -10,553 -11,627 -10,794 2,243 -
NP 30,994 11,327 10,688 8,792 15,223 24,166 34,323 -6.56%
-
NP to SH 30,994 11,327 10,688 8,792 15,223 24,166 34,323 -6.56%
-
Tax Rate 24.34% 50.11% 48.86% 54.55% 43.30% 30.88% -6.99% -
Total Cost 231,361 217,362 212,737 208,058 210,856 209,399 199,458 10.38%
-
Net Worth 602,572 581,336 568,238 571,021 548,687 549,495 583,484 2.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 5,493 5,493 18,305 -
Div Payout % - - - - 36.08% 22.73% 53.33% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 602,572 581,336 568,238 571,021 548,687 549,495 583,484 2.16%
NOSH 183,739 183,040 182,860 186,285 175,675 183,165 183,036 0.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 11.81% 4.95% 4.78% 4.05% 6.73% 10.35% 14.68% -
ROE 5.14% 1.95% 1.88% 1.54% 2.77% 4.40% 5.88% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 142.79 124.94 122.18 116.41 128.69 127.52 127.72 7.71%
EPS 16.87 6.19 5.84 4.72 8.67 13.19 18.75 -6.79%
DPS 0.00 0.00 0.00 0.00 3.13 3.00 10.00 -
NAPS 3.2795 3.176 3.1075 3.0653 3.1233 3.00 3.1878 1.90%
Adjusted Per Share Value based on latest NOSH - 186,285
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 212.23 184.99 180.73 175.42 182.88 188.94 189.11 7.98%
EPS 25.07 9.16 8.65 7.11 12.31 19.55 27.76 -6.56%
DPS 0.00 0.00 0.00 0.00 4.44 4.44 14.81 -
NAPS 4.8744 4.7026 4.5966 4.6191 4.4385 4.445 4.7199 2.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.43 3.43 3.43 3.43 3.43 3.43 3.64 -
P/RPS 2.40 2.75 2.81 2.95 2.67 2.69 2.85 -10.81%
P/EPS 20.33 55.43 58.68 72.68 39.58 26.00 19.41 3.13%
EY 4.92 1.80 1.70 1.38 2.53 3.85 5.15 -2.99%
DY 0.00 0.00 0.00 0.00 0.91 0.87 2.75 -
P/NAPS 1.05 1.08 1.10 1.12 1.10 1.14 1.14 -5.33%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/11/03 21/08/03 22/05/03 25/02/03 24/10/02 26/08/02 10/05/02 -
Price 4.25 3.44 3.46 3.43 3.65 3.70 3.58 -
P/RPS 2.98 2.75 2.83 2.95 2.84 2.90 2.80 4.23%
P/EPS 25.19 55.59 59.20 72.68 42.12 28.04 19.09 20.28%
EY 3.97 1.80 1.69 1.38 2.37 3.57 5.24 -16.87%
DY 0.00 0.00 0.00 0.00 0.86 0.81 2.79 -
P/NAPS 1.30 1.08 1.11 1.12 1.17 1.23 1.12 10.43%

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