[TASEK] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -2.14%
YoY- 173.43%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 381,330 349,670 320,847 298,468 290,396 287,026 287,623 20.62%
PBT 110,392 101,831 87,797 48,172 46,223 43,061 41,212 92.52%
Tax -13,866 -12,545 -11,836 -14,865 -12,187 -10,310 -8,929 33.99%
NP 96,526 89,286 75,961 33,307 34,036 32,751 32,283 107.13%
-
NP to SH 96,526 89,286 75,961 33,307 34,036 32,751 32,283 107.13%
-
Tax Rate 12.56% 12.32% 13.48% 30.86% 26.37% 23.94% 21.67% -
Total Cost 284,804 260,384 244,886 265,161 256,360 254,275 255,340 7.53%
-
Net Worth 779,417 771,874 693,104 647,178 639,207 635,244 639,896 14.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 12,913 18,454 18,454 14,935 14,935 13,085 13,085 -0.87%
Div Payout % 13.38% 20.67% 24.29% 44.84% 43.88% 39.95% 40.53% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 779,417 771,874 693,104 647,178 639,207 635,244 639,896 14.01%
NOSH 185,099 184,982 184,478 184,855 184,688 184,364 187,900 -0.99%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 25.31% 25.53% 23.68% 11.16% 11.72% 11.41% 11.22% -
ROE 12.38% 11.57% 10.96% 5.15% 5.32% 5.16% 5.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 206.01 189.03 173.92 161.46 157.24 155.68 153.07 21.83%
EPS 52.15 48.27 41.18 18.02 18.43 17.76 17.18 109.22%
DPS 7.00 10.00 10.00 8.00 8.00 7.00 7.00 0.00%
NAPS 4.2108 4.1727 3.7571 3.501 3.461 3.4456 3.4055 15.15%
Adjusted Per Share Value based on latest NOSH - 184,855
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 308.47 282.86 259.54 241.44 234.91 232.18 232.67 20.62%
EPS 78.08 72.23 61.45 26.94 27.53 26.49 26.11 107.15%
DPS 10.45 14.93 14.93 12.08 12.08 10.59 10.59 -0.88%
NAPS 6.3049 6.2439 5.6067 5.2352 5.1707 5.1386 5.1763 14.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.87 5.75 5.96 5.24 4.50 3.92 3.41 -
P/RPS 2.85 3.04 3.43 3.25 2.86 2.52 2.23 17.71%
P/EPS 11.26 11.91 14.47 29.08 24.42 22.07 19.85 -31.40%
EY 8.88 8.39 6.91 3.44 4.10 4.53 5.04 45.72%
DY 1.19 1.74 1.68 1.53 1.78 1.79 2.05 -30.34%
P/NAPS 1.39 1.38 1.59 1.50 1.30 1.14 1.00 24.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 25/10/07 23/08/07 25/05/07 14/02/07 18/10/06 08/08/06 -
Price 5.81 5.81 5.72 5.51 4.47 3.90 3.75 -
P/RPS 2.82 3.07 3.29 3.41 2.84 2.51 2.45 9.80%
P/EPS 11.14 12.04 13.89 30.58 24.26 21.95 21.83 -36.06%
EY 8.98 8.31 7.20 3.27 4.12 4.55 4.58 56.46%
DY 1.20 1.72 1.75 1.45 1.79 1.79 1.87 -25.54%
P/NAPS 1.38 1.39 1.52 1.57 1.29 1.13 1.10 16.27%

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