[TASEK] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 21.57%
YoY- -68.86%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 280,909 262,355 228,689 223,425 216,850 226,079 233,565 13.05%
PBT 65,867 40,966 22,706 20,899 19,345 26,850 34,960 52.36%
Tax -14,841 -9,972 -11,379 -10,211 -10,553 -11,627 -10,794 23.57%
NP 51,026 30,994 11,327 10,688 8,792 15,223 24,166 64.36%
-
NP to SH 51,026 30,994 11,327 10,688 8,792 15,223 24,166 64.36%
-
Tax Rate 22.53% 24.34% 50.11% 48.86% 54.55% 43.30% 30.88% -
Total Cost 229,883 231,361 217,362 212,737 208,058 210,856 209,399 6.40%
-
Net Worth 609,657 602,572 581,336 568,238 571,021 548,687 549,495 7.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 5,493 5,493 -
Div Payout % - - - - - 36.08% 22.73% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 609,657 602,572 581,336 568,238 571,021 548,687 549,495 7.15%
NOSH 183,069 183,739 183,040 182,860 186,285 175,675 183,165 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.16% 11.81% 4.95% 4.78% 4.05% 6.73% 10.35% -
ROE 8.37% 5.14% 1.95% 1.88% 1.54% 2.77% 4.40% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 153.44 142.79 124.94 122.18 116.41 128.69 127.52 13.09%
EPS 27.87 16.87 6.19 5.84 4.72 8.67 13.19 64.43%
DPS 0.00 0.00 0.00 0.00 0.00 3.13 3.00 -
NAPS 3.3302 3.2795 3.176 3.1075 3.0653 3.1233 3.00 7.18%
Adjusted Per Share Value based on latest NOSH - 182,860
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 227.23 212.23 184.99 180.73 175.42 182.88 188.94 13.05%
EPS 41.28 25.07 9.16 8.65 7.11 12.31 19.55 64.36%
DPS 0.00 0.00 0.00 0.00 0.00 4.44 4.44 -
NAPS 4.9317 4.8744 4.7026 4.5966 4.6191 4.4385 4.445 7.15%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.11 3.43 3.43 3.43 3.43 3.43 3.43 -
P/RPS 2.68 2.40 2.75 2.81 2.95 2.67 2.69 -0.24%
P/EPS 14.75 20.33 55.43 58.68 72.68 39.58 26.00 -31.39%
EY 6.78 4.92 1.80 1.70 1.38 2.53 3.85 45.67%
DY 0.00 0.00 0.00 0.00 0.00 0.91 0.87 -
P/NAPS 1.23 1.05 1.08 1.10 1.12 1.10 1.14 5.18%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 10/02/04 10/11/03 21/08/03 22/05/03 25/02/03 24/10/02 26/08/02 -
Price 4.40 4.25 3.44 3.46 3.43 3.65 3.70 -
P/RPS 2.87 2.98 2.75 2.83 2.95 2.84 2.90 -0.68%
P/EPS 15.79 25.19 55.59 59.20 72.68 42.12 28.04 -31.73%
EY 6.33 3.97 1.80 1.69 1.38 2.37 3.57 46.34%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.81 -
P/NAPS 1.32 1.30 1.08 1.11 1.12 1.17 1.23 4.80%

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