[TASEK] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.93%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 544,372 602,528 505,540 517,864 516,684 424,976 297,544 10.58%
PBT 112,768 129,500 119,564 103,796 70,744 76,304 49,952 14.52%
Tax -25,952 -29,928 -25,964 -23,292 -16,440 -16,016 -12,108 13.53%
NP 86,816 99,572 93,600 80,504 54,304 60,288 37,844 14.82%
-
NP to SH 86,816 99,572 93,600 80,504 54,304 60,288 37,844 14.82%
-
Tax Rate 23.01% 23.11% 21.72% 22.44% 23.24% 20.99% 24.24% -
Total Cost 457,556 502,956 411,940 437,360 462,380 364,688 259,700 9.88%
-
Net Worth 975,563 968,841 993,792 740,798 870,164 794,742 643,997 7.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 7,357 -
Div Payout % - - - - - - 19.44% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 975,563 968,841 993,792 740,798 870,164 794,742 643,997 7.16%
NOSH 124,093 121,785 124,072 185,199 185,718 185,159 183,946 -6.34%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.95% 16.53% 18.51% 15.55% 10.51% 14.19% 12.72% -
ROE 8.90% 10.28% 9.42% 10.87% 6.24% 7.59% 5.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 438.68 494.74 407.46 279.62 278.21 229.52 161.76 18.07%
EPS 69.96 81.76 75.44 43.44 29.24 32.56 20.57 22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 7.8615 7.9553 8.0098 4.00 4.6854 4.2922 3.501 14.41%
Adjusted Per Share Value based on latest NOSH - 185,199
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 440.36 487.40 408.94 418.91 417.96 343.77 240.69 10.58%
EPS 70.23 80.55 75.72 65.12 43.93 48.77 30.61 14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.95 -
NAPS 7.8916 7.8372 8.039 5.9925 7.039 6.4289 5.2095 7.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 15.40 8.50 8.94 7.75 4.80 5.87 5.24 -
P/RPS 3.51 1.72 2.19 2.77 1.73 2.56 0.00 -
P/EPS 22.01 10.40 11.85 17.83 16.42 18.03 0.00 -
EY 4.54 9.62 8.44 5.61 6.09 5.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.07 1.12 1.94 1.02 1.37 1.75 1.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/04/13 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 25/05/07 -
Price 15.60 8.67 8.95 8.57 5.66 6.56 5.51 -
P/RPS 3.56 1.75 2.20 3.06 2.03 2.86 0.00 -
P/EPS 22.30 10.60 11.86 19.72 19.36 20.15 0.00 -
EY 4.48 9.43 8.43 5.07 5.17 4.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.09 1.12 2.14 1.21 1.53 1.84 1.22%

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