[TASEK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.99%
YoY- -26.52%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 520,785 547,952 557,430 532,725 509,798 467,160 426,583 14.18%
PBT 87,160 94,547 103,361 97,222 98,612 91,583 81,750 4.35%
Tax -20,035 -22,653 -25,547 -23,666 -23,560 -20,817 -16,085 15.71%
NP 67,125 71,894 77,814 73,556 75,052 70,766 65,665 1.47%
-
NP to SH 67,125 71,894 77,814 73,556 75,052 70,766 65,665 1.47%
-
Tax Rate 22.99% 23.96% 24.72% 24.34% 23.89% 22.73% 19.68% -
Total Cost 453,660 476,058 479,616 459,169 434,746 396,394 360,918 16.42%
-
Net Worth 909,236 892,911 873,361 870,164 854,686 833,296 808,742 8.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 55,693 18,518 18,518 18,518 18,518 - - -
Div Payout % 82.97% 25.76% 23.80% 25.18% 24.67% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 909,236 892,911 873,361 870,164 854,686 833,296 808,742 8.09%
NOSH 185,645 185,624 185,699 185,718 185,189 185,082 185,359 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.89% 13.12% 13.96% 13.81% 14.72% 15.15% 15.39% -
ROE 7.38% 8.05% 8.91% 8.45% 8.78% 8.49% 8.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 280.53 295.19 300.18 286.85 275.28 252.41 230.14 14.06%
EPS 36.16 38.73 41.90 39.61 40.53 38.23 35.43 1.36%
DPS 30.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 4.8977 4.8103 4.7031 4.6854 4.6152 4.5023 4.3631 7.98%
Adjusted Per Share Value based on latest NOSH - 185,718
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 421.28 443.25 450.92 430.93 412.39 377.90 345.07 14.18%
EPS 54.30 58.16 62.95 59.50 60.71 57.24 53.12 1.47%
DPS 45.05 14.98 14.98 14.98 14.98 0.00 0.00 -
NAPS 7.355 7.223 7.0648 7.039 6.9138 6.7407 6.5421 8.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.81 5.84 5.90 4.80 5.57 4.89 6.62 -
P/RPS 2.07 1.98 1.97 1.67 2.02 1.94 2.88 -19.71%
P/EPS 16.07 15.08 14.08 12.12 13.74 12.79 18.69 -9.55%
EY 6.22 6.63 7.10 8.25 7.28 7.82 5.35 10.53%
DY 5.16 1.71 1.69 2.08 1.80 0.00 0.00 -
P/NAPS 1.19 1.21 1.25 1.02 1.21 1.09 1.52 -15.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 11/11/09 13/08/09 29/04/09 23/02/09 14/11/08 27/08/08 -
Price 6.18 5.81 5.81 5.66 5.66 4.56 5.81 -
P/RPS 2.20 1.97 1.94 1.97 2.06 1.81 2.52 -8.63%
P/EPS 17.09 15.00 13.87 14.29 13.97 11.93 16.40 2.77%
EY 5.85 6.67 7.21 7.00 7.16 8.38 6.10 -2.74%
DY 4.85 1.72 1.72 1.77 1.77 0.00 0.00 -
P/NAPS 1.26 1.21 1.24 1.21 1.23 1.01 1.33 -3.53%

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