[TASEK] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -50.31%
YoY- -114.56%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 279,478 240,460 301,576 197,136 230,566 188,030 136,540 -0.75%
PBT 35,996 35,648 86,432 110 31,340 33,582 4,334 -2.22%
Tax -5,228 -6,762 -10,942 -4,018 -4,500 -4,182 0 -100.00%
NP 30,768 28,886 75,490 -3,908 26,840 29,400 4,334 -2.06%
-
NP to SH 30,768 28,886 75,490 -3,908 26,840 29,400 4,334 -2.06%
-
Tax Rate 14.52% 18.97% 12.66% 3,652.73% 14.36% 12.45% 0.00% -
Total Cost 248,710 211,574 226,086 201,044 203,726 158,630 132,206 -0.66%
-
Net Worth 612,342 625,275 611,671 559,775 581,618 562,682 550,932 -0.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,360 - - - 10,984 10,983 - -100.00%
Div Payout % 23.92% - - - 40.93% 37.36% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 612,342 625,275 611,671 559,775 581,618 562,682 550,932 -0.11%
NOSH 184,019 183,753 183,673 182,616 183,083 183,063 183,644 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.01% 12.01% 25.03% -1.98% 11.64% 15.64% 3.17% -
ROE 5.02% 4.62% 12.34% -0.70% 4.61% 5.22% 0.79% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 151.87 130.86 164.19 107.95 125.94 102.71 74.35 -0.75%
EPS 16.72 15.72 41.10 -2.14 14.66 16.06 2.36 -2.06%
DPS 4.00 0.00 0.00 0.00 6.00 6.00 0.00 -100.00%
NAPS 3.3276 3.4028 3.3302 3.0653 3.1768 3.0737 3.00 -0.11%
Adjusted Per Share Value based on latest NOSH - 186,285
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 226.08 194.51 243.95 159.47 186.51 152.10 110.45 -0.75%
EPS 24.89 23.37 61.07 -3.16 21.71 23.78 3.51 -2.06%
DPS 5.95 0.00 0.00 0.00 8.89 8.89 0.00 -100.00%
NAPS 4.9534 5.058 4.948 4.5282 4.7049 4.5517 4.4566 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.20 3.68 4.11 3.43 3.25 2.98 0.00 -
P/RPS 2.11 2.81 2.50 3.18 2.58 2.90 0.00 -100.00%
P/EPS 19.14 23.41 10.00 -160.28 22.17 18.56 0.00 -100.00%
EY 5.22 4.27 10.00 -0.62 4.51 5.39 0.00 -100.00%
DY 1.25 0.00 0.00 0.00 1.85 2.01 0.00 -100.00%
P/NAPS 0.96 1.08 1.23 1.12 1.02 0.97 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 03/02/05 10/02/04 25/02/03 04/02/02 09/02/01 31/03/00 -
Price 3.07 3.72 4.40 3.43 3.28 3.01 3.95 -
P/RPS 2.02 2.84 2.68 3.18 2.60 2.93 5.31 1.03%
P/EPS 18.36 23.66 10.71 -160.28 22.37 18.74 167.37 2.37%
EY 5.45 4.23 9.34 -0.62 4.47 5.34 0.60 -2.31%
DY 1.30 0.00 0.00 0.00 1.83 1.99 0.00 -100.00%
P/NAPS 0.92 1.09 1.32 1.12 1.03 0.98 1.32 0.38%

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