[TASEK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.12%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 514,105 483,094 422,018 430,763 398,949 413,088 404,701 4.06%
PBT 96,246 100,197 85,500 93,221 87,687 96,383 66,215 6.42%
Tax -23,456 -22,707 -18,853 -22,087 -17,968 -20,199 -15,340 7.33%
NP 72,790 77,490 66,647 71,134 69,719 76,184 50,875 6.14%
-
NP to SH 72,790 77,490 66,647 71,134 69,719 76,184 50,875 6.14%
-
Tax Rate 24.37% 22.66% 22.05% 23.69% 20.49% 20.96% 23.17% -
Total Cost 441,315 405,604 355,371 359,629 329,230 336,904 353,826 3.74%
-
Net Worth 698,205 802,260 890,214 915,223 948,664 958,458 892,176 -4.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 72,899 109,346 75,334 - - - - -
Div Payout % 100.15% 141.11% 113.04% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 698,205 802,260 890,214 915,223 948,664 958,458 892,176 -4.00%
NOSH 121,498 121,495 121,507 121,721 123,988 123,621 185,472 -6.80%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.16% 16.04% 15.79% 16.51% 17.48% 18.44% 12.57% -
ROE 10.43% 9.66% 7.49% 7.77% 7.35% 7.95% 5.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 423.14 397.62 347.32 353.89 321.76 258.60 218.20 11.66%
EPS 59.91 63.78 54.85 58.44 56.23 47.72 27.43 13.89%
DPS 60.00 90.00 62.00 0.00 0.00 0.00 0.00 -
NAPS 5.7466 6.6032 7.3264 7.519 7.6512 6.00 4.8103 3.00%
Adjusted Per Share Value based on latest NOSH - 121,765
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 415.87 390.79 341.38 348.45 322.72 334.16 327.37 4.06%
EPS 58.88 62.68 53.91 57.54 56.40 61.63 41.15 6.15%
DPS 58.97 88.45 60.94 0.00 0.00 0.00 0.00 -
NAPS 5.648 6.4897 7.2012 7.4035 7.674 7.7532 7.217 -4.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 14.80 15.78 15.34 10.92 6.90 6.75 5.84 -
P/RPS 3.50 3.97 4.42 3.09 2.14 2.61 2.68 4.54%
P/EPS 24.70 24.74 27.97 18.69 12.27 14.15 21.29 2.50%
EY 4.05 4.04 3.58 5.35 8.15 7.07 4.70 -2.44%
DY 4.05 5.70 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.39 2.09 1.45 0.90 1.13 1.21 13.44%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 03/11/15 04/11/14 01/11/13 25/10/12 28/10/11 26/10/10 11/11/09 -
Price 14.80 17.00 15.44 14.00 7.84 6.50 5.81 -
P/RPS 3.50 4.28 4.45 3.96 2.44 2.51 2.66 4.67%
P/EPS 24.70 26.65 28.15 23.96 13.94 13.63 21.18 2.59%
EY 4.05 3.75 3.55 4.17 7.17 7.34 4.72 -2.51%
DY 4.05 5.29 4.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.57 2.11 1.86 1.02 1.08 1.21 13.44%

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