[TASEK] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 92.92%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 348,531 334,414 278,089 290,359 265,955 269,308 271,215 4.26%
PBT 72,559 72,799 56,021 62,951 60,142 55,792 40,896 10.02%
Tax -17,805 -16,783 -12,495 -14,928 -12,530 -12,556 -9,920 10.23%
NP 54,754 56,016 43,526 48,023 47,612 43,236 30,976 9.95%
-
NP to SH 54,754 56,016 43,526 48,023 47,612 43,236 30,976 9.95%
-
Tax Rate 24.54% 23.05% 22.30% 23.71% 20.83% 22.51% 24.26% -
Total Cost 293,777 278,398 234,563 242,336 218,343 226,072 240,239 3.40%
-
Net Worth 728,242 828,939 896,195 919,460 945,418 740,870 872,354 -2.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 48,605 48,603 38,884 36,519 24,804 - - -
Div Payout % 88.77% 86.77% 89.34% 76.05% 52.10% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 728,242 828,939 896,195 919,460 945,418 740,870 872,354 -2.96%
NOSH 121,513 121,509 121,513 121,731 124,021 185,217 185,485 -6.80%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.71% 16.75% 15.65% 16.54% 17.90% 16.05% 11.42% -
ROE 7.52% 6.76% 4.86% 5.22% 5.04% 5.84% 3.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 286.82 275.22 228.86 238.52 214.44 145.40 146.22 11.87%
EPS 45.06 46.10 35.82 39.45 38.39 23.35 16.70 17.98%
DPS 40.00 40.00 32.00 30.00 20.00 0.00 0.00 -
NAPS 5.9931 6.822 7.3753 7.5532 7.623 4.00 4.7031 4.12%
Adjusted Per Share Value based on latest NOSH - 121,800
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 281.94 270.52 224.95 234.88 215.14 217.85 219.39 4.26%
EPS 44.29 45.31 35.21 38.85 38.51 34.97 25.06 9.95%
DPS 39.32 39.32 31.45 29.54 20.06 0.00 0.00 -
NAPS 5.8909 6.7055 7.2495 7.4377 7.6477 5.9931 7.0567 -2.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 16.08 14.76 16.00 8.75 7.90 7.75 5.90 -
P/RPS 5.61 5.36 6.99 3.67 3.68 5.33 4.04 5.62%
P/EPS 35.69 32.02 44.67 22.18 20.58 33.20 35.33 0.16%
EY 2.80 3.12 2.24 4.51 4.86 3.01 2.83 -0.17%
DY 2.49 2.71 2.00 3.43 2.53 0.00 0.00 -
P/NAPS 2.68 2.16 2.17 1.16 1.04 1.94 1.25 13.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 04/08/15 05/08/14 25/07/13 26/07/12 28/07/11 27/07/10 13/08/09 -
Price 16.00 14.90 15.80 9.78 7.76 7.70 5.81 -
P/RPS 5.58 5.41 6.90 4.10 3.62 5.30 3.97 5.83%
P/EPS 35.51 32.32 44.11 24.79 20.21 32.99 34.79 0.34%
EY 2.82 3.09 2.27 4.03 4.95 3.03 2.87 -0.29%
DY 2.50 2.68 2.03 3.07 2.58 0.00 0.00 -
P/NAPS 2.67 2.18 2.14 1.29 1.02 1.93 1.24 13.62%

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