[TASEK] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
10-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 6.76%
YoY- 52.48%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 216,850 226,079 233,565 233,781 227,938 217,272 206,670 3.24%
PBT 19,345 26,850 34,960 32,080 30,500 31,408 31,621 -27.86%
Tax -10,553 -11,627 -10,794 2,243 1,650 1,441 1,809 -
NP 8,792 15,223 24,166 34,323 32,150 32,849 33,430 -58.85%
-
NP to SH 8,792 15,223 24,166 34,323 32,150 32,849 33,430 -58.85%
-
Tax Rate 54.55% 43.30% 30.88% -6.99% -5.41% -4.59% -5.72% -
Total Cost 208,058 210,856 209,399 199,458 195,788 184,423 173,240 12.94%
-
Net Worth 571,021 548,687 549,495 583,484 581,694 577,721 568,062 0.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 5,493 5,493 18,305 18,305 18,308 18,308 -
Div Payout % - 36.08% 22.73% 53.33% 56.94% 55.74% 54.77% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 571,021 548,687 549,495 583,484 581,694 577,721 568,062 0.34%
NOSH 186,285 175,675 183,165 183,036 183,107 183,473 183,039 1.17%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.05% 6.73% 10.35% 14.68% 14.10% 15.12% 16.18% -
ROE 1.54% 2.77% 4.40% 5.88% 5.53% 5.69% 5.88% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 116.41 128.69 127.52 127.72 124.48 118.42 112.91 2.05%
EPS 4.72 8.67 13.19 18.75 17.56 17.90 18.26 -59.32%
DPS 0.00 3.13 3.00 10.00 10.00 10.00 10.00 -
NAPS 3.0653 3.1233 3.00 3.1878 3.1768 3.1488 3.1035 -0.82%
Adjusted Per Share Value based on latest NOSH - 183,036
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 175.42 182.88 188.94 189.11 184.38 175.76 167.18 3.25%
EPS 7.11 12.31 19.55 27.76 26.01 26.57 27.04 -58.85%
DPS 0.00 4.44 4.44 14.81 14.81 14.81 14.81 -
NAPS 4.6191 4.4385 4.445 4.7199 4.7055 4.6733 4.5952 0.34%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.43 3.43 3.43 3.64 3.25 3.01 2.98 -
P/RPS 2.95 2.67 2.69 2.85 2.61 2.54 2.64 7.66%
P/EPS 72.68 39.58 26.00 19.41 18.51 16.81 16.32 169.94%
EY 1.38 2.53 3.85 5.15 5.40 5.95 6.13 -62.89%
DY 0.00 0.91 0.87 2.75 3.08 3.32 3.36 -
P/NAPS 1.12 1.10 1.14 1.14 1.02 0.96 0.96 10.79%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 24/10/02 26/08/02 10/05/02 04/02/02 23/10/01 01/10/01 -
Price 3.43 3.65 3.70 3.58 3.28 3.10 2.98 -
P/RPS 2.95 2.84 2.90 2.80 2.63 2.62 2.64 7.66%
P/EPS 72.68 42.12 28.04 19.09 18.68 17.31 16.32 169.94%
EY 1.38 2.37 3.57 5.24 5.35 5.78 6.13 -62.89%
DY 0.00 0.86 0.81 2.79 3.05 3.23 3.36 -
P/NAPS 1.12 1.17 1.23 1.12 1.03 0.98 0.96 10.79%

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