[TASEK] YoY Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
08-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 17.99%
YoY- 402.02%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 520,785 509,798 203,000 287,623 219,476 274,336 228,689 13.47%
PBT 87,160 98,612 45,603 41,212 -14,554 67,906 22,706 22.95%
Tax -20,035 -23,560 -8,152 -8,929 3,865 -17,215 -4,627 25.24%
NP 67,125 75,052 37,451 32,283 -10,689 50,691 18,079 22.32%
-
NP to SH 67,125 75,052 37,451 32,283 -10,689 50,691 18,079 22.32%
-
Tax Rate 22.99% 23.89% 17.88% 21.67% - 25.35% 20.38% -
Total Cost 453,660 434,746 165,549 255,340 230,165 223,645 210,610 12.51%
-
Net Worth 908,090 853,994 779,143 626,080 596,848 624,092 582,933 7.04%
Dividend
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 55,623 18,503 - 12,869 - - - -
Div Payout % 82.87% 24.65% - 39.86% - - - -
Equity
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 908,090 853,994 779,143 626,080 596,848 624,092 582,933 7.04%
NOSH 185,411 185,039 185,034 183,843 182,717 183,729 183,543 0.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.89% 14.72% 18.45% 11.22% -4.87% 18.48% 7.91% -
ROE 7.39% 8.79% 4.81% 5.16% -1.79% 8.12% 3.10% -
Per Share
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 280.88 275.51 109.71 156.45 120.12 149.32 124.60 13.29%
EPS 36.20 40.56 20.24 17.56 -5.85 27.59 9.85 22.13%
DPS 30.00 10.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 4.8977 4.6152 4.2108 3.4055 3.2665 3.3968 3.176 6.88%
Adjusted Per Share Value based on latest NOSH - 187,900
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 421.28 412.39 164.21 232.67 177.54 221.92 184.99 13.47%
EPS 54.30 60.71 30.30 26.11 -8.65 41.01 14.62 22.33%
DPS 45.00 14.97 0.00 10.41 0.00 0.00 0.00 -
NAPS 7.3458 6.9082 6.3027 5.0645 4.828 5.0484 4.7155 7.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 5.81 5.57 5.87 3.41 3.44 3.80 3.43 -
P/RPS 2.07 2.02 0.00 2.18 2.86 2.54 2.75 -4.26%
P/EPS 16.05 13.73 0.00 19.42 -58.80 13.77 34.82 -11.21%
EY 6.23 7.28 0.00 5.15 -1.70 7.26 2.87 12.64%
DY 5.16 1.80 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 1.19 1.21 1.39 1.00 1.05 1.12 1.08 1.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 09/02/10 23/02/09 21/02/08 08/08/06 25/08/05 06/08/04 21/08/03 -
Price 6.18 5.66 5.81 3.75 3.72 4.10 3.44 -
P/RPS 2.20 2.05 0.00 2.40 3.10 2.75 2.76 -3.42%
P/EPS 17.07 13.95 0.00 21.36 -63.59 14.86 34.92 -10.41%
EY 5.86 7.17 0.00 4.68 -1.57 6.73 2.86 11.64%
DY 4.85 1.77 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 1.38 1.10 1.14 1.21 1.08 2.39%

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