[TASEK] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -35.41%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Revenue 150,632 126,385 129,466 129,171 106,244 80,641 74,161 11.51%
PBT 32,375 29,891 25,949 17,686 19,076 14,809 8,417 23.01%
Tax -7,482 -6,491 -5,823 -4,110 -4,004 -3,311 -1,429 28.98%
NP 24,893 23,400 20,126 13,576 15,072 11,498 6,988 21.57%
-
NP to SH 24,893 23,400 20,126 13,576 15,072 11,498 6,988 21.57%
-
Tax Rate 23.11% 21.72% 22.44% 23.24% 20.99% 22.36% 16.98% -
Total Cost 125,739 102,985 109,340 115,595 91,172 69,143 67,173 10.11%
-
Net Worth 968,841 993,792 740,798 870,164 794,742 647,178 609,154 7.39%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Net Worth 968,841 993,792 740,798 870,164 794,742 647,178 609,154 7.39%
NOSH 121,785 124,072 185,199 185,718 185,159 184,855 184,379 -6.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
NP Margin 16.53% 18.51% 15.55% 10.51% 14.19% 14.26% 9.42% -
ROE 2.57% 2.35% 2.72% 1.56% 1.90% 1.78% 1.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 123.69 101.86 69.91 69.55 57.38 43.62 40.22 18.85%
EPS 20.44 18.86 10.86 7.31 8.14 6.22 3.79 29.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.9553 8.0098 4.00 4.6854 4.2922 3.501 3.3038 14.46%
Adjusted Per Share Value based on latest NOSH - 185,718
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
RPS 121.85 102.24 104.73 104.49 85.94 65.23 59.99 11.51%
EPS 20.14 18.93 16.28 10.98 12.19 9.30 5.65 21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8372 8.039 5.9925 7.039 6.4289 5.2352 4.9276 7.39%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/09/05 -
Price 8.50 8.94 7.75 4.80 5.87 5.24 3.52 -
P/RPS 6.87 8.78 11.09 6.90 10.23 0.00 8.75 -3.65%
P/EPS 41.59 47.40 71.32 65.66 72.11 0.00 92.88 -11.62%
EY 2.40 2.11 1.40 1.52 1.39 0.00 1.08 13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.94 1.02 1.37 1.75 1.07 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/09/05 CAGR
Date 30/04/12 25/04/11 27/04/10 29/04/09 30/04/08 25/05/07 26/10/05 -
Price 8.67 8.95 8.57 5.66 6.56 5.51 3.53 -
P/RPS 7.01 8.79 12.26 8.14 11.43 0.00 8.78 -3.40%
P/EPS 42.42 47.45 78.86 77.43 80.59 0.00 93.14 -11.38%
EY 2.36 2.11 1.27 1.29 1.24 0.00 1.07 12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.12 2.14 1.21 1.53 1.84 1.07 0.28%

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