[TASEK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 3.7%
YoY- 200.54%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 509,798 467,160 426,583 406,933 381,330 349,670 320,847 35.97%
PBT 98,612 91,583 81,750 114,659 110,392 101,831 87,797 8.01%
Tax -23,560 -20,817 -16,085 -14,559 -13,866 -12,545 -11,836 57.90%
NP 75,052 70,766 65,665 100,100 96,526 89,286 75,961 -0.79%
-
NP to SH 75,052 70,766 65,665 100,100 96,526 89,286 75,961 -0.79%
-
Tax Rate 23.89% 22.73% 19.68% 12.70% 12.56% 12.32% 13.48% -
Total Cost 434,746 396,394 360,918 306,833 284,804 260,384 244,886 46.36%
-
Net Worth 854,686 833,296 808,742 794,742 779,417 771,874 693,104 14.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 18,518 - - 12,913 12,913 18,454 18,454 0.23%
Div Payout % 24.67% - - 12.90% 13.38% 20.67% 24.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 854,686 833,296 808,742 794,742 779,417 771,874 693,104 14.92%
NOSH 185,189 185,082 185,359 185,159 185,099 184,982 184,478 0.25%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.72% 15.15% 15.39% 24.60% 25.31% 25.53% 23.68% -
ROE 8.78% 8.49% 8.12% 12.60% 12.38% 11.57% 10.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 275.28 252.41 230.14 219.77 206.01 189.03 173.92 35.62%
EPS 40.53 38.23 35.43 54.06 52.15 48.27 41.18 -1.05%
DPS 10.00 0.00 0.00 7.00 7.00 10.00 10.00 0.00%
NAPS 4.6152 4.5023 4.3631 4.2922 4.2108 4.1727 3.7571 14.62%
Adjusted Per Share Value based on latest NOSH - 185,159
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 412.39 377.90 345.07 329.18 308.47 282.86 259.54 35.97%
EPS 60.71 57.24 53.12 80.97 78.08 72.23 61.45 -0.80%
DPS 14.98 0.00 0.00 10.45 10.45 14.93 14.93 0.22%
NAPS 6.9138 6.7407 6.5421 6.4289 6.3049 6.2439 5.6067 14.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.57 4.89 6.62 5.87 5.87 5.75 5.96 -
P/RPS 2.02 1.94 2.88 2.67 2.85 3.04 3.43 -29.62%
P/EPS 13.74 12.79 18.69 10.86 11.26 11.91 14.47 -3.37%
EY 7.28 7.82 5.35 9.21 8.88 8.39 6.91 3.52%
DY 1.80 0.00 0.00 1.19 1.19 1.74 1.68 4.68%
P/NAPS 1.21 1.09 1.52 1.37 1.39 1.38 1.59 -16.57%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 14/11/08 27/08/08 30/04/08 21/02/08 25/10/07 23/08/07 -
Price 5.66 4.56 5.81 6.56 5.81 5.81 5.72 -
P/RPS 2.06 1.81 2.52 2.98 2.82 3.07 3.29 -26.70%
P/EPS 13.97 11.93 16.40 12.13 11.14 12.04 13.89 0.38%
EY 7.16 8.38 6.10 8.24 8.98 8.31 7.20 -0.36%
DY 1.77 0.00 0.00 1.07 1.20 1.72 1.75 0.75%
P/NAPS 1.23 1.01 1.33 1.53 1.38 1.39 1.52 -13.10%

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