[TASEK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.98%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Revenue 517,864 516,684 424,976 297,544 296,644 264,792 333,776 6.98%
PBT 103,796 70,744 76,304 49,952 33,668 42,976 79,480 4.18%
Tax -23,292 -16,440 -16,016 -12,108 -5,716 -6,480 -3,412 34.35%
NP 80,504 54,304 60,288 37,844 27,952 36,496 76,068 0.87%
-
NP to SH 80,504 54,304 60,288 37,844 27,952 36,496 76,068 0.87%
-
Tax Rate 22.44% 23.24% 20.99% 24.24% 16.98% 15.08% 4.29% -
Total Cost 437,360 462,380 364,688 259,700 268,692 228,296 257,708 8.47%
-
Net Worth 740,798 870,164 794,742 643,997 609,154 633,934 602,572 3.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 7,357 - - - -
Div Payout % - - - 19.44% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 740,798 870,164 794,742 643,997 609,154 633,934 602,572 3.22%
NOSH 185,199 185,718 185,159 183,946 184,379 183,951 183,739 0.12%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.55% 10.51% 14.19% 12.72% 9.42% 13.78% 22.79% -
ROE 10.87% 6.24% 7.59% 5.88% 4.59% 5.76% 12.62% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 279.62 278.21 229.52 161.76 160.89 143.95 181.66 6.85%
EPS 43.44 29.24 32.56 20.57 15.16 19.84 41.40 0.74%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 4.00 4.6854 4.2922 3.501 3.3038 3.4462 3.2795 3.10%
Adjusted Per Share Value based on latest NOSH - 184,855
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
RPS 418.91 417.96 343.77 240.69 239.96 214.20 270.00 6.98%
EPS 65.12 43.93 48.77 30.61 22.61 29.52 61.53 0.87%
DPS 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
NAPS 5.9925 7.039 6.4289 5.2095 4.9276 5.128 4.8744 3.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 30/09/05 30/09/04 30/09/03 -
Price 7.75 4.80 5.87 5.24 3.52 4.02 3.43 -
P/RPS 2.77 1.73 2.56 0.00 2.19 2.79 1.89 6.05%
P/EPS 17.83 16.42 18.03 0.00 23.22 20.26 8.29 12.49%
EY 5.61 6.09 5.55 0.00 4.31 4.94 12.07 -11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.02 1.37 1.75 1.07 1.17 1.05 9.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 30/09/03 CAGR
Date 27/04/10 29/04/09 30/04/08 25/05/07 26/10/05 20/10/04 10/11/03 -
Price 8.57 5.66 6.56 5.51 3.53 3.92 4.25 -
P/RPS 3.06 2.03 2.86 0.00 2.19 2.72 2.34 4.21%
P/EPS 19.72 19.36 20.15 0.00 23.28 19.76 10.27 10.55%
EY 5.07 5.17 4.96 0.00 4.29 5.06 9.74 -9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.21 1.53 1.84 1.07 1.14 1.30 7.96%

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