[TASEK] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.9%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
Revenue 566,185 546,762 520,785 509,798 203,000 287,623 219,476 15.67%
PBT 132,291 174,051 87,160 98,612 45,603 41,212 -14,554 -
Tax -29,133 -19,862 -20,035 -23,560 -8,152 -8,929 3,865 -
NP 103,158 154,189 67,125 75,052 37,451 32,283 -10,689 -
-
NP to SH 103,158 154,189 67,125 75,052 37,451 32,283 -10,689 -
-
Tax Rate 22.02% 11.41% 22.99% 23.89% 17.88% 21.67% - -
Total Cost 463,027 392,573 453,660 434,746 165,549 255,340 230,165 11.34%
-
Net Worth 982,108 1,251,077 908,090 853,994 779,143 626,080 596,848 7.95%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
Div 123,987 127,667 55,623 18,503 - 12,869 - -
Div Payout % 120.19% 82.80% 82.87% 24.65% - 39.86% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
Net Worth 982,108 1,251,077 908,090 853,994 779,143 626,080 596,848 7.95%
NOSH 123,987 123,621 185,411 185,039 185,034 183,843 182,717 -5.78%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
NP Margin 18.22% 28.20% 12.89% 14.72% 18.45% 11.22% -4.87% -
ROE 10.50% 12.32% 7.39% 8.79% 4.81% 5.16% -1.79% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
RPS 456.65 342.62 280.88 275.51 109.71 156.45 120.12 22.78%
EPS 83.20 96.60 36.20 40.56 20.24 17.56 -5.85 -
DPS 100.00 80.00 30.00 10.00 0.00 7.00 0.00 -
NAPS 7.921 7.8396 4.8977 4.6152 4.2108 3.4055 3.2665 14.58%
Adjusted Per Share Value based on latest NOSH - 185,189
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
RPS 458.00 442.29 421.28 412.39 164.21 232.67 177.54 15.67%
EPS 83.45 124.73 54.30 60.71 30.30 26.11 -8.65 -
DPS 100.30 103.27 45.00 14.97 0.00 10.41 0.00 -
NAPS 7.9445 10.1203 7.3458 6.9082 6.3027 5.0645 4.828 7.95%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 -
Price 7.80 7.16 5.81 5.57 5.87 3.41 3.44 -
P/RPS 1.71 2.09 2.07 2.02 0.00 2.18 2.86 -7.60%
P/EPS 9.38 7.41 16.05 13.73 0.00 19.42 -58.80 -
EY 10.67 13.49 6.23 7.28 0.00 5.15 -1.70 -
DY 12.82 11.17 5.16 1.80 0.00 2.05 0.00 -
P/NAPS 0.98 0.91 1.19 1.21 1.39 1.00 1.05 -1.05%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 CAGR
Date 16/02/12 18/02/11 09/02/10 23/02/09 21/02/08 08/08/06 25/08/05 -
Price 8.00 7.90 6.18 5.66 5.81 3.75 3.72 -
P/RPS 1.75 2.31 2.20 2.05 0.00 2.40 3.10 -8.41%
P/EPS 9.62 8.18 17.07 13.95 0.00 21.36 -63.59 -
EY 10.40 12.23 5.86 7.17 0.00 4.68 -1.57 -
DY 12.50 10.13 4.85 1.77 0.00 1.87 0.00 -
P/NAPS 1.01 1.01 1.26 1.23 1.38 1.10 1.14 -1.84%

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