[TASEK] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 114.83%
YoY- 39.58%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 278,089 290,359 265,955 269,308 271,215 223,583 320,847 -2.35%
PBT 56,021 62,951 60,142 55,792 40,896 36,147 87,797 -7.20%
Tax -12,495 -14,928 -12,530 -12,556 -9,920 -7,933 -11,836 0.90%
NP 43,526 48,023 47,612 43,236 30,976 28,214 75,961 -8.85%
-
NP to SH 43,526 48,023 47,612 43,236 30,976 28,214 75,961 -8.85%
-
Tax Rate 22.30% 23.71% 20.83% 22.51% 24.26% 21.95% 13.48% -
Total Cost 234,563 242,336 218,343 226,072 240,239 195,369 244,886 -0.71%
-
Net Worth 896,195 919,460 945,418 740,870 872,354 807,746 692,869 4.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 38,884 36,519 24,804 - - - 18,441 13.22%
Div Payout % 89.34% 76.05% 52.10% - - - 24.28% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 896,195 919,460 945,418 740,870 872,354 807,746 692,869 4.37%
NOSH 121,513 121,731 124,021 185,217 185,485 185,131 184,416 -6.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.65% 16.54% 17.90% 16.05% 11.42% 12.62% 23.68% -
ROE 4.86% 5.22% 5.04% 5.84% 3.55% 3.49% 10.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 228.86 238.52 214.44 145.40 146.22 120.77 173.98 4.67%
EPS 35.82 39.45 38.39 23.35 16.70 15.24 41.19 -2.29%
DPS 32.00 30.00 20.00 0.00 0.00 0.00 10.00 21.37%
NAPS 7.3753 7.5532 7.623 4.00 4.7031 4.3631 3.7571 11.88%
Adjusted Per Share Value based on latest NOSH - 185,413
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 224.95 234.88 215.14 217.85 219.39 180.86 259.54 -2.35%
EPS 35.21 38.85 38.51 34.97 25.06 22.82 61.45 -8.85%
DPS 31.45 29.54 20.06 0.00 0.00 0.00 14.92 13.22%
NAPS 7.2495 7.4377 7.6477 5.9931 7.0567 6.5341 5.6048 4.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 16.00 8.75 7.90 7.75 5.90 6.62 5.96 -
P/RPS 6.99 3.67 3.68 5.33 4.04 5.48 0.00 -
P/EPS 44.67 22.18 20.58 33.20 35.33 43.44 0.00 -
EY 2.24 4.51 4.86 3.01 2.83 2.30 0.00 -
DY 2.00 3.43 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.16 1.04 1.94 1.25 1.52 1.42 7.31%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 26/07/12 28/07/11 27/07/10 13/08/09 27/08/08 23/08/07 -
Price 15.80 9.78 7.76 7.70 5.81 5.81 5.72 -
P/RPS 6.90 4.10 3.62 5.30 3.97 4.81 0.00 -
P/EPS 44.11 24.79 20.21 32.99 34.79 38.12 0.00 -
EY 2.27 4.03 4.95 3.03 2.87 2.62 0.00 -
DY 2.03 3.07 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.29 1.02 1.93 1.24 1.33 1.36 7.84%

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