[TASEK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 63.65%
YoY- 177.87%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 550,784 539,601 488,729 614,322 283,084 235,552 280,645 10.92%
PBT 128,510 88,286 93,706 145,800 41,921 10,240 72,188 9.27%
Tax -26,932 -20,453 -21,662 -21,492 -5,441 -4,254 -13,182 11.61%
NP 101,578 67,833 72,044 124,308 36,480 5,985 59,005 8.71%
-
NP to SH 101,578 67,833 72,044 124,308 36,480 5,985 59,005 8.71%
-
Tax Rate 20.96% 23.17% 23.12% 14.74% 12.98% 41.54% 18.26% -
Total Cost 449,205 471,768 416,685 490,014 246,604 229,566 221,640 11.47%
-
Net Worth 958,458 892,176 833,125 771,875 621,263 618,558 618,305 6.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 4,903 - - -
Div Payout % - - - - 13.44% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 958,458 892,176 833,125 771,875 621,263 618,558 618,305 6.97%
NOSH 123,621 185,472 185,044 184,982 183,870 184,732 183,855 -5.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.44% 12.57% 14.74% 20.23% 12.89% 2.54% 21.02% -
ROE 10.60% 7.60% 8.65% 16.10% 5.87% 0.97% 9.54% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 344.79 290.93 264.11 332.10 153.96 127.51 152.64 13.34%
EPS 63.63 36.57 38.93 67.20 19.84 3.24 32.09 11.09%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 6.00 4.8103 4.5023 4.1727 3.3788 3.3484 3.363 9.30%
Adjusted Per Share Value based on latest NOSH - 184,982
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 445.54 436.50 395.34 496.94 228.99 190.54 227.02 10.92%
EPS 82.17 54.87 58.28 100.56 29.51 4.84 47.73 8.71%
DPS 0.00 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 7.7532 7.217 6.7394 6.2439 5.0255 5.0037 5.0016 6.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 31/03/06 31/03/05 31/03/04 -
Price 6.75 5.84 4.89 5.75 3.31 3.72 4.37 -
P/RPS 1.96 2.01 1.85 0.00 2.15 2.92 2.86 -5.64%
P/EPS 10.62 15.97 12.56 0.00 16.68 114.81 13.62 -3.75%
EY 9.42 6.26 7.96 0.00 5.99 0.87 7.34 3.91%
DY 0.00 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 1.13 1.21 1.09 1.44 0.98 1.11 1.30 -2.13%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/10/10 11/11/09 14/11/08 25/10/07 10/05/06 05/05/05 07/05/04 -
Price 6.50 5.81 4.56 5.81 3.19 3.72 4.05 -
P/RPS 1.89 2.00 1.73 0.00 2.07 2.92 2.65 -5.06%
P/EPS 10.22 15.89 11.71 0.00 16.08 114.81 12.62 -3.19%
EY 9.78 6.29 8.54 0.00 6.22 0.87 7.92 3.29%
DY 0.00 0.00 0.00 0.00 0.84 0.00 0.00 -
P/NAPS 1.08 1.21 1.01 1.45 0.94 1.11 1.20 -1.60%

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