[TASEK] QoQ TTM Result on 31-Dec-2014 [#4]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

17-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- 0.28%

YoY- 11.86%

Quarter Report

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	687,072	670,178	659,122	656,061	638,085	633,334	603,828	8.98%
YoY %	2.52%	1.68%	0.47%	2.82%	0.75%	4.89%	-	-
Horiz. %	113.79%	110.99%	109.16%	108.65%	105.67%	104.89%	100.00%	-
PBT	132,371	136,082	135,383	136,322	135,741	137,822	125,098	3.83%
YoY %	-2.73%	0.52%	-0.69%	0.43%	-1.51%	10.17%	-	-
Horiz. %	105.81%	108.78%	108.22%	108.97%	108.51%	110.17%	100.00%	-
Tax	-32,028	-32,301	-31,682	-31,279	-30,995	-31,429	-27,980	9.41%
YoY %	0.85%	-1.95%	-1.29%	-0.92%	1.38%	-12.33%	-	-
Horiz. %	114.47%	115.44%	113.23%	111.79%	110.78%	112.33%	100.00%	-
NP	100,343	103,781	103,701	105,043	104,746	106,393	97,118	2.19%
YoY %	-3.31%	0.08%	-1.28%	0.28%	-1.55%	9.55%	-	-
Horiz. %	103.32%	106.86%	106.78%	108.16%	107.85%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,343	103,781	103,701	105,043	104,746	106,393	97,118	2.19%
YoY %	-3.31%	0.08%	-1.28%	0.28%	-1.55%	9.55%	-	-
Horiz. %	103.32%	106.86%	106.78%	108.16%	107.85%	109.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	23.74%	23.40%	22.94%	22.83%	22.80%	22.37%	-
YoY %	1.94%	1.45%	2.01%	0.48%	0.13%	1.92%	-	-
Horiz. %	108.18%	106.12%	104.60%	102.55%	102.06%	101.92%	100.00%	-
Total Cost	586,729	566,397	555,421	551,018	533,339	526,941	506,710	10.25%
YoY %	3.59%	1.98%	0.80%	3.31%	1.21%	3.99%	-	-
Horiz. %	115.79%	111.78%	109.61%	108.74%	105.26%	103.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	697,950	727,880	793,483	769,673	802,019	828,686	905,994	-15.95%
YoY %	-4.11%	-8.27%	3.09%	-4.03%	-3.22%	-8.53%	-	-
Horiz. %	77.04%	80.34%	87.58%	84.95%	88.52%	91.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	170,060	206,499	206,507	206,507	218,634	194,353	184,645	-5.33%
YoY %	-17.65%	-0.00%	0.00%	-5.55%	12.49%	5.26%	-	-
Horiz. %	92.10%	111.84%	111.84%	111.84%	118.41%	105.26%	100.00%	-
Div Payout %	169.48%	198.98%	199.14%	196.59%	208.73%	182.68%	190.13%	-
YoY %	-14.83%	-0.08%	1.30%	-5.82%	14.26%	-3.92%	-	-
Horiz. %	89.14%	104.65%	104.74%	103.40%	109.78%	96.08%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	697,950	727,880	793,483	769,673	802,019	828,686	905,994	-15.95%
YoY %	-4.11%	-8.27%	3.09%	-4.03%	-3.22%	-8.53%	-	-
Horiz. %	77.04%	80.34%	87.58%	84.95%	88.52%	91.47%	100.00%	-
NOSH	121,454	121,453	121,593	121,485	121,459	121,472	121,556	-0.05%
YoY %	0.00%	-0.12%	0.09%	0.02%	-0.01%	-0.07%	-	-
Horiz. %	99.92%	99.92%	100.03%	99.94%	99.92%	99.93%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	14.60%	15.49%	15.73%	16.01%	16.42%	16.80%	16.08%	-
YoY %	-5.75%	-1.53%	-1.75%	-2.50%	-2.26%	4.48%	-	-
Horiz. %	90.80%	96.33%	97.82%	99.56%	102.11%	104.48%	100.00%	-
ROE	14.38%	14.26%	13.07%	13.65%	13.06%	12.84%	10.72%	-
YoY %	0.84%	9.10%	-4.25%	4.52%	1.71%	19.78%	-	-
Horiz. %	134.14%	133.02%	121.92%	127.33%	121.83%	119.78%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	565.70	551.80	542.07	540.03	525.35	521.38	496.75	9.04%
YoY %	2.52%	1.79%	0.38%	2.79%	0.76%	4.96%	-	-
Horiz. %	113.88%	111.08%	109.12%	108.71%	105.76%	104.96%	100.00%	-
EPS	82.62	85.45	85.28	86.47	86.24	87.59	79.90	2.25%
YoY %	-3.31%	0.20%	-1.38%	0.27%	-1.54%	9.62%	-	-
Horiz. %	103.40%	106.95%	106.73%	108.22%	107.93%	109.62%	100.00%	-
DPS	140.00	170.00	170.00	170.00	180.00	160.00	152.00	-5.33%
YoY %	-17.65%	0.00%	0.00%	-5.56%	12.50%	5.26%	-	-
Horiz. %	92.11%	111.84%	111.84%	111.84%	118.42%	105.26%	100.00%	-
NAPS	5.7466	5.9931	6.5257	6.3355	6.6032	6.822	7.4533	-15.90%
YoY %	-4.11%	-8.16%	3.00%	-4.05%	-3.21%	-8.47%	-	-
Horiz. %	77.10%	80.41%	87.55%	85.00%	88.59%	91.53%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 121,485
RPS	555.79	542.12	533.18	530.70	516.16	512.32	488.45	8.98%
YoY %	2.52%	1.68%	0.47%	2.82%	0.75%	4.89%	-	-
Horiz. %	113.79%	110.99%	109.16%	108.65%	105.67%	104.89%	100.00%	-
EPS	81.17	83.95	83.89	84.97	84.73	86.06	78.56	2.20%
YoY %	-3.31%	0.07%	-1.27%	0.28%	-1.55%	9.55%	-	-
Horiz. %	103.32%	106.86%	106.78%	108.16%	107.85%	109.55%	100.00%	-
DPS	137.57	167.04	167.05	167.05	176.86	157.22	149.36	-5.32%
YoY %	-17.64%	-0.01%	0.00%	-5.55%	12.49%	5.26%	-	-
Horiz. %	92.11%	111.84%	111.84%	111.84%	118.41%	105.26%	100.00%	-
NAPS	5.6459	5.888	6.4187	6.2261	6.4877	6.7034	7.3288	-15.95%
YoY %	-4.11%	-8.27%	3.09%	-4.03%	-3.22%	-8.53%	-	-
Horiz. %	77.04%	80.34%	87.58%	84.95%	88.52%	91.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	14.80	16.08	16.40	15.66	15.78	14.76	15.10	-
P/RPS	2.62	2.91	3.03	2.90	3.00	2.83	3.04	-9.42%
YoY %	-9.97%	-3.96%	4.48%	-3.33%	6.01%	-6.91%	-	-
Horiz. %	86.18%	95.72%	99.67%	95.39%	98.68%	93.09%	100.00%	-
P/EPS	17.91	18.82	19.23	18.11	18.30	16.85	18.90	-3.52%
YoY %	-4.84%	-2.13%	6.18%	-1.04%	8.61%	-10.85%	-	-
Horiz. %	94.76%	99.58%	101.75%	95.82%	96.83%	89.15%	100.00%	-
EY	5.58	5.31	5.20	5.52	5.47	5.93	5.29	3.61%
YoY %	5.08%	2.12%	-5.80%	0.91%	-7.76%	12.10%	-	-
Horiz. %	105.48%	100.38%	98.30%	104.35%	103.40%	112.10%	100.00%	-
DY	9.46	10.57	10.37	10.86	11.41	10.84	10.07	-4.07%
YoY %	-10.50%	1.93%	-4.51%	-4.82%	5.26%	7.65%	-	-
Horiz. %	93.94%	104.97%	102.98%	107.85%	113.31%	107.65%	100.00%	-
P/NAPS	2.58	2.68	2.51	2.47	2.39	2.16	2.03	17.31%
YoY %	-3.73%	6.77%	1.62%	3.35%	10.65%	6.40%	-	-
Horiz. %	127.09%	132.02%	123.65%	121.67%	117.73%	106.40%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	03/11/15	04/08/15	28/04/15	17/02/15	04/11/14	05/08/14	29/04/14	-
Price	14.80	16.00	16.76	16.00	17.00	14.90	15.98	-
P/RPS	2.62	2.90	3.09	2.96	3.24	2.86	3.22	-12.83%
YoY %	-9.66%	-6.15%	4.39%	-8.64%	13.29%	-11.18%	-	-
Horiz. %	81.37%	90.06%	95.96%	91.93%	100.62%	88.82%	100.00%	-
P/EPS	17.91	18.72	19.65	18.50	19.71	17.01	20.00	-7.08%
YoY %	-4.33%	-4.73%	6.22%	-6.14%	15.87%	-14.95%	-	-
Horiz. %	89.55%	93.60%	98.25%	92.50%	98.55%	85.05%	100.00%	-
EY	5.58	5.34	5.09	5.40	5.07	5.88	5.00	7.58%
YoY %	4.49%	4.91%	-5.74%	6.51%	-13.78%	17.60%	-	-
Horiz. %	111.60%	106.80%	101.80%	108.00%	101.40%	117.60%	100.00%	-
DY	9.46	10.63	10.14	10.63	10.59	10.74	9.51	-0.35%
YoY %	-11.01%	4.83%	-4.61%	0.38%	-1.40%	12.93%	-	-
Horiz. %	99.47%	111.78%	106.62%	111.78%	111.36%	112.93%	100.00%	-
P/NAPS	2.58	2.67	2.57	2.53	2.57	2.18	2.14	13.26%
YoY %	-3.37%	3.89%	1.58%	-1.56%	17.89%	1.87%	-	-
Horiz. %	120.56%	124.77%	120.09%	118.22%	120.09%	101.87%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

978

HLIND

HONG LEONG INDUSTRIES BHD

969

DNEX

DAGANG NEXCHANGE BERHAD

863

JCY

JCY INTERNATIONAL BERHAD

782

SALCON

SALCON BHD

767

YTLPOWR

YTL POWER INTERNATIONAL BHD

699

TOPGLOV

TOP GLOVE CORPORATION BHD

662

MAYBANK

MALAYAN BANKING BHD

657

WCT

WCT HOLDINGS BERHAD

620

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More