[TASEK] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -52.49%
YoY- -335.81%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 143,251 100,613 75,310 42,812 63,852 68,368 63,104 13.42%
PBT 28,332 21,303 9,771 -22,235 13,765 14,344 12,537 13.34%
Tax -7,313 -4,570 -4,848 7,056 -7,328 -8,926 -558 48.47%
NP 21,019 16,733 4,923 -15,179 6,437 5,418 11,979 9.02%
-
NP to SH 21,019 16,733 4,923 -15,179 6,437 5,418 11,979 9.02%
-
Tax Rate 25.81% 21.45% 49.62% - 53.24% 62.23% 4.45% -
Total Cost 122,232 83,880 70,387 57,991 57,415 62,950 51,125 14.32%
-
Net Worth 854,686 779,417 639,896 597,266 624,720 581,336 595,891 5.69%
Dividend
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 18,518 - 9,395 - - - 12,821 5.81%
Div Payout % 88.11% - 190.84% - - - 107.03% -
Equity
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 854,686 779,417 639,896 597,266 624,720 581,336 595,891 5.69%
NOSH 185,189 185,099 187,900 182,879 183,914 183,040 183,165 0.16%
Ratio Analysis
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.67% 16.63% 6.54% -35.46% 10.08% 7.92% 18.98% -
ROE 2.46% 2.15% 0.77% -2.54% 1.03% 0.93% 2.01% -
Per Share
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 77.35 54.36 40.08 23.41 34.72 37.35 34.45 13.23%
EPS 11.35 9.04 2.62 -8.30 3.50 2.96 6.54 8.83%
DPS 10.00 0.00 5.00 0.00 0.00 0.00 7.00 5.63%
NAPS 4.6152 4.2108 3.4055 3.2659 3.3968 3.176 3.2533 5.51%
Adjusted Per Share Value based on latest NOSH - 182,879
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 115.88 81.39 60.92 34.63 51.65 55.30 51.05 13.42%
EPS 17.00 13.54 3.98 -12.28 5.21 4.38 9.69 9.01%
DPS 14.98 0.00 7.60 0.00 0.00 0.00 10.37 5.81%
NAPS 6.9138 6.3049 5.1763 4.8314 5.0535 4.7026 4.8203 5.69%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 5.57 5.87 3.41 3.44 3.80 3.43 3.43 -
P/RPS 7.20 0.00 8.51 14.69 10.95 9.18 9.96 -4.86%
P/EPS 49.07 0.00 130.15 -41.45 108.57 115.88 52.45 -1.01%
EY 2.04 0.00 0.77 -2.41 0.92 0.86 1.91 1.01%
DY 1.80 0.00 1.47 0.00 0.00 0.00 2.04 -1.90%
P/NAPS 1.21 1.39 1.00 1.05 1.12 1.08 1.05 2.20%
Price Multiplier on Announcement Date
31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 23/02/09 21/02/08 08/08/06 25/08/05 06/08/04 21/08/03 26/08/02 -
Price 5.66 5.81 3.75 3.72 4.10 3.44 3.70 -
P/RPS 7.32 0.00 9.36 15.89 11.81 9.21 10.74 -5.71%
P/EPS 49.87 0.00 143.13 -44.82 117.14 116.22 56.57 -1.91%
EY 2.01 0.00 0.70 -2.23 0.85 0.86 1.77 1.97%
DY 1.77 0.00 1.33 0.00 0.00 0.00 1.89 -1.00%
P/NAPS 1.23 1.38 1.10 1.14 1.21 1.08 1.14 1.17%

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