[TASEK] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 35.56%
YoY- 11.86%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 549,112 654,787 702,576 656,061 577,009 564,540 566,185 -0.50%
PBT 1,625 67,509 119,818 136,322 121,044 119,319 132,291 -51.93%
Tax -630 -17,178 -28,558 -31,279 -27,141 -27,432 -29,133 -47.18%
NP 995 50,331 91,260 105,043 93,903 91,887 103,158 -53.82%
-
NP to SH 995 50,331 91,260 105,043 93,903 91,887 103,158 -53.82%
-
Tax Rate 38.77% 25.45% 23.83% 22.94% 22.42% 22.99% 22.02% -
Total Cost 548,117 604,456 611,316 551,018 483,106 472,653 463,027 2.84%
-
Net Worth 587,810 659,845 692,511 769,719 881,113 935,470 982,108 -8.19%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 48,457 86,798 133,651 206,538 184,671 146,045 123,987 -14.48%
Div Payout % 4,870.07% 172.46% 146.45% 196.62% 196.66% 158.94% 120.19% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 587,810 659,845 692,511 769,719 881,113 935,470 982,108 -8.19%
NOSH 123,621 123,998 121,501 121,493 121,494 121,704 123,987 -0.04%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.18% 7.69% 12.99% 16.01% 16.27% 16.28% 18.22% -
ROE 0.17% 7.63% 13.18% 13.65% 10.66% 9.82% 10.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 453.28 528.06 578.24 540.00 474.93 463.86 456.65 -0.12%
EPS 0.80 40.59 75.11 86.46 77.29 75.50 83.20 -53.85%
DPS 40.00 70.00 110.00 170.00 152.00 120.00 100.00 -14.15%
NAPS 4.8522 5.3214 5.6996 6.3355 7.2523 7.6864 7.921 -7.83%
Adjusted Per Share Value based on latest NOSH - 121,485
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 444.19 529.67 568.33 530.70 466.76 456.67 458.00 -0.50%
EPS 0.80 40.71 73.82 84.97 75.96 74.33 83.45 -53.87%
DPS 39.20 70.21 108.11 167.07 149.39 118.14 100.30 -14.48%
NAPS 4.7549 5.3377 5.6019 6.2265 7.1275 7.5672 7.9445 -8.19%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 12.08 12.72 14.58 15.66 14.88 12.88 7.80 -
P/RPS 2.67 2.41 2.52 2.90 3.13 2.78 1.71 7.70%
P/EPS 1,470.76 31.34 19.41 18.11 19.25 17.06 9.38 132.03%
EY 0.07 3.19 5.15 5.52 5.19 5.86 10.67 -56.70%
DY 3.31 5.50 7.54 10.86 10.22 9.32 12.82 -20.18%
P/NAPS 2.49 2.39 2.56 2.47 2.05 1.68 0.98 16.79%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 06/02/18 23/02/17 16/02/16 17/02/15 25/02/14 18/02/13 16/02/12 -
Price 9.49 13.18 14.84 16.00 15.00 14.56 8.00 -
P/RPS 2.09 2.50 2.57 2.96 3.16 3.14 1.75 3.00%
P/EPS 1,155.42 32.47 19.76 18.51 19.41 19.28 9.62 121.96%
EY 0.09 3.08 5.06 5.40 5.15 5.19 10.40 -54.65%
DY 4.21 5.31 7.41 10.63 10.13 8.24 12.50 -16.57%
P/NAPS 1.96 2.48 2.60 2.53 2.07 1.89 1.01 11.67%

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