[TASEK] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.79%
YoY- 129.7%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 577,009 564,540 566,185 546,762 520,785 509,798 203,000 18.99%
PBT 121,044 119,319 132,291 174,051 87,160 98,612 45,603 17.65%
Tax -27,141 -27,432 -29,133 -19,862 -20,035 -23,560 -8,152 22.17%
NP 93,903 91,887 103,158 154,189 67,125 75,052 37,451 16.54%
-
NP to SH 93,903 91,887 103,158 154,189 67,125 75,052 37,451 16.54%
-
Tax Rate 22.42% 22.99% 22.02% 11.41% 22.99% 23.89% 17.88% -
Total Cost 483,106 472,653 463,027 392,573 453,660 434,746 165,549 19.52%
-
Net Worth 881,113 935,470 982,108 1,251,077 908,090 853,994 779,143 2.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 184,671 146,045 123,987 127,667 55,623 18,503 - -
Div Payout % 196.66% 158.94% 120.19% 82.80% 82.87% 24.65% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 881,113 935,470 982,108 1,251,077 908,090 853,994 779,143 2.06%
NOSH 121,494 121,704 123,987 123,621 185,411 185,039 185,034 -6.76%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 16.27% 16.28% 18.22% 28.20% 12.89% 14.72% 18.45% -
ROE 10.66% 9.82% 10.50% 12.32% 7.39% 8.79% 4.81% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 474.93 463.86 456.65 342.62 280.88 275.51 109.71 27.63%
EPS 77.29 75.50 83.20 96.60 36.20 40.56 20.24 24.99%
DPS 152.00 120.00 100.00 80.00 30.00 10.00 0.00 -
NAPS 7.2523 7.6864 7.921 7.8396 4.8977 4.6152 4.2108 9.47%
Adjusted Per Share Value based on latest NOSH - 123,621
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 466.76 456.67 458.00 442.29 421.28 412.39 164.21 18.99%
EPS 75.96 74.33 83.45 124.73 54.30 60.71 30.30 16.53%
DPS 149.39 118.14 100.30 103.27 45.00 14.97 0.00 -
NAPS 7.1275 7.5672 7.9445 10.1203 7.3458 6.9082 6.3027 2.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 14.88 12.88 7.80 7.16 5.81 5.57 5.87 -
P/RPS 3.13 2.78 1.71 2.09 2.07 2.02 0.00 -
P/EPS 19.25 17.06 9.38 7.41 16.05 13.73 0.00 -
EY 5.19 5.86 10.67 13.49 6.23 7.28 0.00 -
DY 10.22 9.32 12.82 11.17 5.16 1.80 0.00 -
P/NAPS 2.05 1.68 0.98 0.91 1.19 1.21 1.39 6.68%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 18/02/13 16/02/12 18/02/11 09/02/10 23/02/09 21/02/08 -
Price 15.00 14.56 8.00 7.90 6.18 5.66 5.81 -
P/RPS 3.16 3.14 1.75 2.31 2.20 2.05 0.00 -
P/EPS 19.41 19.28 9.62 8.18 17.07 13.95 0.00 -
EY 5.15 5.19 10.40 12.23 5.86 7.17 0.00 -
DY 10.13 8.24 12.50 10.13 4.85 1.77 0.00 -
P/NAPS 2.07 1.89 1.01 1.01 1.26 1.23 1.38 6.98%

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