[TASEK] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
30-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -59.76%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
Revenue 126,385 129,466 129,171 106,244 223,158 74,161 66,198 10.45%
PBT 29,891 25,949 17,686 19,076 37,464 8,417 10,744 17.04%
Tax -6,491 -5,823 -4,110 -4,004 -9,081 -1,429 -1,620 23.79%
NP 23,400 20,126 13,576 15,072 28,383 6,988 9,124 15.58%
-
NP to SH 23,400 20,126 13,576 15,072 28,383 6,988 9,124 15.58%
-
Tax Rate 21.72% 22.44% 23.24% 20.99% 24.24% 16.98% 15.08% -
Total Cost 102,985 109,340 115,595 91,172 194,775 67,173 57,074 9.50%
-
Net Worth 993,792 740,798 870,164 794,742 643,997 609,154 633,934 7.15%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
Div - - - - 5,518 - - -
Div Payout % - - - - 19.44% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
Net Worth 993,792 740,798 870,164 794,742 643,997 609,154 633,934 7.15%
NOSH 124,072 185,199 185,718 185,159 183,946 184,379 183,951 -5.87%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
NP Margin 18.51% 15.55% 10.51% 14.19% 12.72% 9.42% 13.78% -
ROE 2.35% 2.72% 1.56% 1.90% 4.41% 1.15% 1.44% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
RPS 101.86 69.91 69.55 57.38 121.32 40.22 35.99 17.35%
EPS 18.86 10.86 7.31 8.14 15.43 3.79 4.96 22.80%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 8.0098 4.00 4.6854 4.2922 3.501 3.3038 3.4462 13.85%
Adjusted Per Share Value based on latest NOSH - 185,159
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
RPS 102.24 104.73 104.49 85.94 180.52 59.99 53.55 10.45%
EPS 18.93 16.28 10.98 12.19 22.96 5.65 7.38 15.59%
DPS 0.00 0.00 0.00 0.00 4.46 0.00 0.00 -
NAPS 8.039 5.9925 7.039 6.4289 5.2095 4.9276 5.128 7.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/09/05 30/09/04 -
Price 8.94 7.75 4.80 5.87 5.24 3.52 4.02 -
P/RPS 8.78 11.09 6.90 10.23 0.00 8.75 11.17 -3.63%
P/EPS 47.40 71.32 65.66 72.11 0.00 92.88 81.05 -7.92%
EY 2.11 1.40 1.52 1.39 0.00 1.08 1.23 8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.94 1.02 1.37 1.75 1.07 1.17 -0.66%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 30/09/04 CAGR
Date 25/04/11 27/04/10 29/04/09 30/04/08 25/05/07 26/10/05 20/10/04 -
Price 8.95 8.57 5.66 6.56 5.51 3.53 3.92 -
P/RPS 8.79 12.26 8.14 11.43 0.00 8.78 10.89 -3.24%
P/EPS 47.45 78.86 77.43 80.59 0.00 93.14 79.03 -7.54%
EY 2.11 1.27 1.29 1.24 0.00 1.07 1.27 8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.14 1.21 1.53 1.84 1.07 1.14 -0.27%

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