[TASEK] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.75%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 552,270 590,589 543,409 518,878 557,430 426,583 320,847 9.46%
PBT 112,389 135,100 178,401 102,056 103,361 81,750 87,797 4.19%
Tax -24,999 -31,531 -19,836 -22,671 -25,547 -16,085 -11,836 13.25%
NP 87,390 103,569 158,565 79,385 77,814 65,665 75,961 2.36%
-
NP to SH 87,390 103,569 158,565 79,385 77,814 65,665 75,961 2.36%
-
Tax Rate 22.24% 23.34% 11.12% 22.21% 24.72% 19.68% 13.48% -
Total Cost 464,880 487,020 384,844 439,493 479,616 360,918 244,886 11.26%
-
Net Worth 896,123 919,986 945,533 741,652 873,361 808,742 693,104 4.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 148,363 135,692 152,474 55,693 18,518 - 18,454 41.49%
Div Payout % 169.77% 131.02% 96.16% 70.16% 23.80% - 24.29% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 896,123 919,986 945,533 741,652 873,361 808,742 693,104 4.37%
NOSH 121,503 121,800 124,036 185,413 185,699 185,359 184,478 -6.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 15.82% 17.54% 29.18% 15.30% 13.96% 15.39% 23.68% -
ROE 9.75% 11.26% 16.77% 10.70% 8.91% 8.12% 10.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 454.53 484.88 438.10 279.85 300.18 230.14 173.92 17.34%
EPS 71.92 85.03 127.84 42.82 41.90 35.43 41.18 9.72%
DPS 122.11 110.00 122.93 30.00 10.00 0.00 10.00 51.69%
NAPS 7.3753 7.5532 7.623 4.00 4.7031 4.3631 3.7571 11.88%
Adjusted Per Share Value based on latest NOSH - 185,413
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 446.74 477.74 439.58 419.73 450.92 345.07 259.54 9.46%
EPS 70.69 83.78 128.27 64.22 62.95 53.12 61.45 2.35%
DPS 120.01 109.76 123.34 45.05 14.98 0.00 14.93 41.48%
NAPS 7.249 7.442 7.6486 5.9994 7.0648 6.5421 5.6067 4.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 16.00 8.75 7.90 7.75 5.90 6.62 5.96 -
P/RPS 3.52 1.80 1.80 2.77 1.97 2.88 3.43 0.43%
P/EPS 22.25 10.29 6.18 18.10 14.08 18.69 14.47 7.42%
EY 4.50 9.72 16.18 5.52 7.10 5.35 6.91 -6.89%
DY 7.63 12.57 15.56 3.87 1.69 0.00 1.68 28.65%
P/NAPS 2.17 1.16 1.04 1.94 1.25 1.52 1.59 5.31%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 26/07/12 28/07/11 27/07/10 13/08/09 27/08/08 23/08/07 -
Price 15.80 9.78 7.76 7.70 5.81 5.81 5.72 -
P/RPS 3.48 2.02 1.77 2.75 1.94 2.52 3.29 0.93%
P/EPS 21.97 11.50 6.07 17.98 13.87 16.40 13.89 7.93%
EY 4.55 8.69 16.47 5.56 7.21 6.10 7.20 -7.35%
DY 7.73 11.25 15.84 3.90 1.72 0.00 1.75 28.06%
P/NAPS 2.14 1.29 1.02 1.93 1.24 1.33 1.52 5.86%

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