[TASEK] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
03-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 58.3%
YoY- -61.74%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 223,583 320,847 139,739 120,230 150,788 98,568 115,283 10.72%
PBT 36,147 87,797 17,998 17,824 43,216 55 15,670 13.71%
Tax -7,933 -11,836 -2,614 -3,381 -5,471 -2,009 -2,250 21.38%
NP 28,214 75,961 15,384 14,443 37,745 -1,954 13,420 12.10%
-
NP to SH 28,214 75,961 15,384 14,443 37,745 -1,954 13,420 12.10%
-
Tax Rate 21.95% 13.48% 14.52% 18.97% 12.66% 3,652.73% 14.36% -
Total Cost 195,369 244,886 124,355 105,787 113,043 100,522 101,863 10.53%
-
Net Worth 807,746 692,869 612,342 625,275 611,671 559,775 581,618 5.18%
Dividend
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 18,441 3,680 - - - 5,492 -
Div Payout % - 24.28% 23.92% - - - 40.93% -
Equity
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 807,746 692,869 612,342 625,275 611,671 559,775 581,618 5.18%
NOSH 185,131 184,416 184,019 183,753 183,673 182,616 183,083 0.17%
Ratio Analysis
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.62% 23.68% 11.01% 12.01% 25.03% -1.98% 11.64% -
ROE 3.49% 10.96% 2.51% 2.31% 6.17% -0.35% 2.31% -
Per Share
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 120.77 173.98 75.94 65.43 82.10 53.98 62.97 10.53%
EPS 15.24 41.19 8.36 7.86 20.55 -1.07 7.33 11.91%
DPS 0.00 10.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 4.3631 3.7571 3.3276 3.4028 3.3302 3.0653 3.1768 5.00%
Adjusted Per Share Value based on latest NOSH - 184,687
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 180.86 259.54 113.04 97.26 121.98 79.73 93.26 10.72%
EPS 22.82 61.45 12.44 11.68 30.53 -1.58 10.86 12.09%
DPS 0.00 14.92 2.98 0.00 0.00 0.00 4.44 -
NAPS 6.5341 5.6048 4.9534 5.058 4.948 4.5282 4.7049 5.18%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 6.62 5.96 3.20 3.68 4.11 3.43 3.25 -
P/RPS 5.48 0.00 4.21 5.62 5.01 6.35 5.16 0.92%
P/EPS 43.44 0.00 38.28 46.82 20.00 -320.56 44.34 -0.31%
EY 2.30 0.00 2.61 2.14 5.00 -0.31 2.26 0.27%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.92 -
P/NAPS 1.52 1.42 0.96 1.08 1.23 1.12 1.02 6.32%
Price Multiplier on Announcement Date
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/08/08 23/08/07 23/02/06 03/02/05 10/02/04 25/02/03 04/02/02 -
Price 5.81 5.72 3.07 3.72 4.40 3.43 3.28 -
P/RPS 4.81 0.00 4.04 5.69 5.36 6.35 5.21 -1.22%
P/EPS 38.12 0.00 36.72 47.33 21.41 -320.56 44.75 -2.43%
EY 2.62 0.00 2.72 2.11 4.67 -0.31 2.23 2.51%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.91 -
P/NAPS 1.33 1.36 0.92 1.09 1.32 1.12 1.03 4.01%

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