[TASEK] QoQ TTM Result on 31-Mar-2001 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- 12.13%
YoY- 538.4%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 227,938 217,272 206,670 185,703 174,471 159,172 148,726 32.82%
PBT 30,500 31,408 31,621 26,738 22,817 14,075 8,193 139.62%
Tax 1,650 1,441 1,809 -4,228 -2,742 174 1,233 21.37%
NP 32,150 32,849 33,430 22,510 20,075 14,249 9,426 126.08%
-
NP to SH 32,150 32,849 33,430 22,510 20,075 12,365 7,542 162.21%
-
Tax Rate -5.41% -4.59% -5.72% 15.81% 12.02% -1.24% -15.05% -
Total Cost 195,788 184,423 173,240 163,193 154,396 144,923 139,300 25.39%
-
Net Worth 581,694 577,721 568,062 563,216 563,125 557,375 547,991 4.04%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 18,305 18,308 18,308 14,665 14,665 9,168 9,168 58.36%
Div Payout % 56.94% 55.74% 54.77% 65.15% 73.05% 74.15% 121.57% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 581,694 577,721 568,062 563,216 563,125 557,375 547,991 4.04%
NOSH 183,107 183,473 183,039 183,285 183,207 183,347 183,378 -0.09%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.10% 15.12% 16.18% 12.12% 11.51% 8.95% 6.34% -
ROE 5.53% 5.69% 5.88% 4.00% 3.56% 2.22% 1.38% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 124.48 118.42 112.91 101.32 95.23 86.81 81.10 32.95%
EPS 17.56 17.90 18.26 12.28 10.96 6.74 4.11 162.60%
DPS 10.00 10.00 10.00 8.00 8.00 5.00 5.00 58.53%
NAPS 3.1768 3.1488 3.1035 3.0729 3.0737 3.04 2.9883 4.15%
Adjusted Per Share Value based on latest NOSH - 183,285
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 184.38 175.76 167.18 150.22 141.13 128.76 120.31 32.82%
EPS 26.01 26.57 27.04 18.21 16.24 10.00 6.10 162.25%
DPS 14.81 14.81 14.81 11.86 11.86 7.42 7.42 58.32%
NAPS 4.7055 4.6733 4.5952 4.556 4.5553 4.5087 4.4328 4.04%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.25 3.01 2.98 2.86 2.98 2.91 3.58 -
P/RPS 2.61 2.54 2.64 2.82 3.13 3.35 4.41 -29.44%
P/EPS 18.51 16.81 16.32 23.29 27.20 43.15 87.05 -64.27%
EY 5.40 5.95 6.13 4.29 3.68 2.32 1.15 179.62%
DY 3.08 3.32 3.36 2.80 2.68 1.72 1.40 68.91%
P/NAPS 1.02 0.96 0.96 0.93 0.97 0.96 1.20 -10.24%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 04/02/02 23/10/01 01/10/01 18/05/01 09/02/01 27/10/00 25/08/00 -
Price 3.28 3.10 2.98 3.01 3.01 2.85 3.43 -
P/RPS 2.63 2.62 2.64 2.97 3.16 3.28 4.23 -27.09%
P/EPS 18.68 17.31 16.32 24.51 27.47 42.26 83.40 -63.01%
EY 5.35 5.78 6.13 4.08 3.64 2.37 1.20 170.14%
DY 3.05 3.23 3.36 2.66 2.66 1.75 1.46 63.19%
P/NAPS 1.03 0.98 0.96 0.98 0.98 0.94 1.15 -7.06%

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