[TASEK] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
03-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -41.7%
YoY- -71.6%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 117,339 97,689 65,583 54,032 67,344 48,790 58,019 11.44%
PBT 17,071 49,980 9,580 7,080 23,346 -1,555 5,950 17.59%
Tax -3,929 -2,403 -1,184 -1,761 -4,618 251 -823 27.18%
NP 13,142 47,577 8,396 5,319 18,728 -1,304 5,127 15.57%
-
NP to SH 13,142 47,577 8,396 5,319 18,728 -1,304 5,127 15.57%
-
Tax Rate 23.02% 4.81% 12.36% 24.87% 19.78% - 13.83% -
Total Cost 104,197 50,112 57,187 48,713 48,616 50,094 52,892 10.99%
-
Net Worth 808,742 693,104 614,033 628,454 609,657 571,021 581,694 5.19%
Dividend
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 12,913 3,690 - - - 5,493 -
Div Payout % - 27.14% 43.96% - - - 107.14% -
Equity
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 808,742 693,104 614,033 628,454 609,657 571,021 581,694 5.19%
NOSH 185,359 184,478 184,527 184,687 183,069 186,285 183,107 0.18%
Ratio Analysis
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.20% 48.70% 12.80% 9.84% 27.81% -2.67% 8.84% -
ROE 1.62% 6.86% 1.37% 0.85% 3.07% -0.23% 0.88% -
Per Share
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 63.30 52.95 35.54 29.26 36.79 26.19 31.69 11.22%
EPS 7.09 25.79 4.55 2.88 10.23 -0.70 2.80 15.36%
DPS 0.00 7.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 4.3631 3.7571 3.3276 3.4028 3.3302 3.0653 3.1768 5.00%
Adjusted Per Share Value based on latest NOSH - 184,687
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 94.92 79.02 53.05 43.71 54.48 39.47 46.93 11.44%
EPS 10.63 38.49 6.79 4.30 15.15 -1.05 4.15 15.56%
DPS 0.00 10.45 2.99 0.00 0.00 0.00 4.44 -
NAPS 6.5421 5.6067 4.9671 5.0837 4.9317 4.6191 4.7055 5.19%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/06/08 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 6.62 5.96 3.20 3.68 4.11 3.43 3.25 -
P/RPS 10.46 0.00 9.00 12.58 11.17 13.10 10.26 0.29%
P/EPS 93.37 0.00 70.33 127.78 40.18 -490.00 116.07 -3.29%
EY 1.07 0.00 1.42 0.78 2.49 -0.20 0.86 3.41%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.92 -
P/NAPS 1.52 1.42 0.96 1.08 1.23 1.12 1.02 6.32%
Price Multiplier on Announcement Date
30/06/08 30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/08/08 23/08/07 23/02/06 03/02/05 10/02/04 25/02/03 04/02/02 -
Price 5.81 5.72 3.07 3.72 4.40 3.43 3.28 -
P/RPS 9.18 0.00 8.64 12.72 11.96 13.10 10.35 -1.82%
P/EPS 81.95 0.00 67.47 129.17 43.01 -490.00 117.14 -5.34%
EY 1.22 0.00 1.48 0.77 2.32 -0.20 0.85 5.71%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.91 -
P/NAPS 1.33 1.36 0.92 1.09 1.32 1.12 1.03 4.01%

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