[TASEK] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.02%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 136,093 150,632 126,385 129,466 129,171 106,244 223,158 -7.90%
PBT 28,192 32,375 29,891 25,949 17,686 19,076 37,464 -4.62%
Tax -6,488 -7,482 -6,491 -5,823 -4,110 -4,004 -9,081 -5.44%
NP 21,704 24,893 23,400 20,126 13,576 15,072 28,383 -4.36%
-
NP to SH 21,704 24,893 23,400 20,126 13,576 15,072 28,383 -4.36%
-
Tax Rate 23.01% 23.11% 21.72% 22.44% 23.24% 20.99% 24.24% -
Total Cost 114,389 125,739 102,985 109,340 115,595 91,172 194,775 -8.48%
-
Net Worth 975,563 968,841 993,792 740,798 870,164 794,742 643,997 7.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 5,518 -
Div Payout % - - - - - - 19.44% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 975,563 968,841 993,792 740,798 870,164 794,742 643,997 7.16%
NOSH 124,093 121,785 124,072 185,199 185,718 185,159 183,946 -6.34%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.95% 16.53% 18.51% 15.55% 10.51% 14.19% 12.72% -
ROE 2.22% 2.57% 2.35% 2.72% 1.56% 1.90% 4.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 109.67 123.69 101.86 69.91 69.55 57.38 121.32 -1.66%
EPS 17.49 20.44 18.86 10.86 7.31 8.14 15.43 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 7.8615 7.9553 8.0098 4.00 4.6854 4.2922 3.501 14.41%
Adjusted Per Share Value based on latest NOSH - 185,199
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 110.09 121.85 102.24 104.73 104.49 85.94 180.52 -7.90%
EPS 17.56 20.14 18.93 16.28 10.98 12.19 22.96 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.46 -
NAPS 7.8916 7.8372 8.039 5.9925 7.039 6.4289 5.2095 7.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 15.40 8.50 8.94 7.75 4.80 5.87 5.24 -
P/RPS 14.04 6.87 8.78 11.09 6.90 10.23 0.00 -
P/EPS 88.05 41.59 47.40 71.32 65.66 72.11 0.00 -
EY 1.14 2.40 2.11 1.40 1.52 1.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.07 1.12 1.94 1.02 1.37 1.75 1.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/04/13 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 25/05/07 -
Price 15.60 8.67 8.95 8.57 5.66 6.56 5.51 -
P/RPS 14.22 7.01 8.79 12.26 8.14 11.43 0.00 -
P/EPS 89.19 42.42 47.45 78.86 77.43 80.59 0.00 -
EY 1.12 2.36 2.11 1.27 1.29 1.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.09 1.12 2.14 1.21 1.53 1.84 1.22%

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