[TASEK] YoY Annualized Quarter 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- -27.64%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Revenue 602,528 505,540 517,864 516,684 424,976 297,544 296,644 11.51%
PBT 129,500 119,564 103,796 70,744 76,304 49,952 33,668 23.01%
Tax -29,928 -25,964 -23,292 -16,440 -16,016 -12,108 -5,716 28.98%
NP 99,572 93,600 80,504 54,304 60,288 37,844 27,952 21.57%
-
NP to SH 99,572 93,600 80,504 54,304 60,288 37,844 27,952 21.57%
-
Tax Rate 23.11% 21.72% 22.44% 23.24% 20.99% 24.24% 16.98% -
Total Cost 502,956 411,940 437,360 462,380 364,688 259,700 268,692 10.11%
-
Net Worth 968,841 993,792 740,798 870,164 794,742 643,997 609,154 7.39%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Div - - - - - 7,357 - -
Div Payout % - - - - - 19.44% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Net Worth 968,841 993,792 740,798 870,164 794,742 643,997 609,154 7.39%
NOSH 121,785 124,072 185,199 185,718 185,159 183,946 184,379 -6.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
NP Margin 16.53% 18.51% 15.55% 10.51% 14.19% 12.72% 9.42% -
ROE 10.28% 9.42% 10.87% 6.24% 7.59% 5.88% 4.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 494.74 407.46 279.62 278.21 229.52 161.76 160.89 18.85%
EPS 81.76 75.44 43.44 29.24 32.56 20.57 15.16 29.57%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 7.9553 8.0098 4.00 4.6854 4.2922 3.501 3.3038 14.46%
Adjusted Per Share Value based on latest NOSH - 185,718
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 487.40 408.94 418.91 417.96 343.77 240.69 239.96 11.51%
EPS 80.55 75.72 65.12 43.93 48.77 30.61 22.61 21.57%
DPS 0.00 0.00 0.00 0.00 0.00 5.95 0.00 -
NAPS 7.8372 8.039 5.9925 7.039 6.4289 5.2095 4.9276 7.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/09/05 -
Price 8.50 8.94 7.75 4.80 5.87 5.24 3.52 -
P/RPS 1.72 2.19 2.77 1.73 2.56 0.00 2.19 -3.64%
P/EPS 10.40 11.85 17.83 16.42 18.03 0.00 23.22 -11.61%
EY 9.62 8.44 5.61 6.09 5.55 0.00 4.31 13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.94 1.02 1.37 1.75 1.07 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 25/05/07 26/10/05 -
Price 8.67 8.95 8.57 5.66 6.56 5.51 3.53 -
P/RPS 1.75 2.20 3.06 2.03 2.86 0.00 2.19 -3.38%
P/EPS 10.60 11.86 19.72 19.36 20.15 0.00 23.28 -11.39%
EY 9.43 8.43 5.07 5.17 4.96 0.00 4.29 12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 2.14 1.21 1.53 1.84 1.07 0.28%

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