[TASEK] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -56.45%
YoY- 177.87%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 143,780 133,486 142,964 102,387 72,569 56,434 59,696 14.47%
PBT 40,591 25,319 34,133 24,300 13,444 -10,144 10,925 22.35%
Tax -7,643 -5,420 -8,314 -3,582 -1,468 190 -4,416 8.79%
NP 32,948 19,899 25,819 20,718 11,976 -9,954 6,509 28.31%
-
NP to SH 32,948 19,899 25,819 20,718 11,976 -9,954 6,509 28.31%
-
Tax Rate 18.83% 21.41% 24.36% 14.74% 10.92% - 40.42% -
Total Cost 110,832 113,587 117,145 81,669 60,593 66,388 53,187 11.95%
-
Net Worth 958,458 892,911 833,296 771,874 624,452 611,559 616,613 7.01%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 958,458 892,911 833,296 771,874 624,452 611,559 616,613 7.01%
NOSH 123,621 185,624 185,082 184,982 184,814 182,642 183,352 -5.88%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.92% 14.91% 18.06% 20.23% 16.50% -17.64% 10.90% -
ROE 3.44% 2.23% 3.10% 2.68% 1.92% -1.63% 1.06% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.01 71.91 77.24 55.35 39.27 30.90 32.56 16.92%
EPS 20.63 10.72 13.95 11.20 6.48 -5.45 3.55 31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 4.8103 4.5023 4.1727 3.3788 3.3484 3.363 9.30%
Adjusted Per Share Value based on latest NOSH - 184,982
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 116.31 107.98 115.65 82.82 58.70 45.65 48.29 14.47%
EPS 26.65 16.10 20.89 16.76 9.69 -8.05 5.27 28.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7532 7.223 6.7407 6.2439 5.0513 4.947 4.9879 7.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 31/03/06 31/03/05 31/03/04 -
Price 6.75 5.84 4.89 5.75 3.31 3.72 4.37 -
P/RPS 7.50 8.12 6.33 0.00 8.43 12.04 13.42 -8.55%
P/EPS 32.73 54.48 35.05 0.00 51.08 -68.26 123.10 -18.42%
EY 3.06 1.84 2.85 0.00 1.96 -1.47 0.81 22.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.21 1.09 1.44 0.98 1.11 1.30 -2.13%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/10/10 11/11/09 14/11/08 25/10/07 10/05/06 05/05/05 07/05/04 -
Price 6.50 5.81 4.56 5.81 3.19 3.72 4.05 -
P/RPS 7.22 8.08 5.90 0.00 8.12 12.04 12.44 -8.02%
P/EPS 31.51 54.20 32.69 0.00 49.23 -68.26 114.08 -17.94%
EY 3.17 1.85 3.06 0.00 2.03 -1.47 0.88 21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.01 1.45 0.94 1.11 1.20 -1.60%

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