[TASEK] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.03%
YoY- -34.68%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 670,178 633,334 552,270 590,589 543,409 518,878 557,430 3.11%
PBT 136,082 137,822 112,389 135,100 178,401 102,056 103,361 4.68%
Tax -32,301 -31,429 -24,999 -31,531 -19,836 -22,671 -25,547 3.98%
NP 103,781 106,393 87,390 103,569 158,565 79,385 77,814 4.91%
-
NP to SH 103,781 106,393 87,390 103,569 158,565 79,385 77,814 4.91%
-
Tax Rate 23.74% 22.80% 22.24% 23.34% 11.12% 22.21% 24.72% -
Total Cost 566,397 526,941 464,880 487,020 384,844 439,493 479,616 2.80%
-
Net Worth 727,880 828,686 896,123 919,986 945,533 741,652 873,361 -2.98%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 206,499 194,353 148,363 135,692 152,474 55,693 18,518 49.44%
Div Payout % 198.98% 182.68% 169.77% 131.02% 96.16% 70.16% 23.80% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 727,880 828,686 896,123 919,986 945,533 741,652 873,361 -2.98%
NOSH 121,453 121,472 121,503 121,800 124,036 185,413 185,699 -6.82%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 15.49% 16.80% 15.82% 17.54% 29.18% 15.30% 13.96% -
ROE 14.26% 12.84% 9.75% 11.26% 16.77% 10.70% 8.91% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 551.80 521.38 454.53 484.88 438.10 279.85 300.18 10.67%
EPS 85.45 87.59 71.92 85.03 127.84 42.82 41.90 12.60%
DPS 170.00 160.00 122.11 110.00 122.93 30.00 10.00 60.31%
NAPS 5.9931 6.822 7.3753 7.5532 7.623 4.00 4.7031 4.12%
Adjusted Per Share Value based on latest NOSH - 121,800
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 542.12 512.32 446.74 477.74 439.58 419.73 450.92 3.11%
EPS 83.95 86.06 70.69 83.78 128.27 64.22 62.95 4.91%
DPS 167.04 157.22 120.01 109.76 123.34 45.05 14.98 49.44%
NAPS 5.888 6.7034 7.249 7.442 7.6486 5.9994 7.0648 -2.98%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 16.08 14.76 16.00 8.75 7.90 7.75 5.90 -
P/RPS 2.91 2.83 3.52 1.80 1.80 2.77 1.97 6.71%
P/EPS 18.82 16.85 22.25 10.29 6.18 18.10 14.08 4.95%
EY 5.31 5.93 4.50 9.72 16.18 5.52 7.10 -4.72%
DY 10.57 10.84 7.63 12.57 15.56 3.87 1.69 35.71%
P/NAPS 2.68 2.16 2.17 1.16 1.04 1.94 1.25 13.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 04/08/15 05/08/14 25/07/13 26/07/12 28/07/11 27/07/10 13/08/09 -
Price 16.00 14.90 15.80 9.78 7.76 7.70 5.81 -
P/RPS 2.90 2.86 3.48 2.02 1.77 2.75 1.94 6.92%
P/EPS 18.72 17.01 21.97 11.50 6.07 17.98 13.87 5.12%
EY 5.34 5.88 4.55 8.69 16.47 5.56 7.21 -4.87%
DY 10.63 10.74 7.73 11.25 15.84 3.90 1.72 35.44%
P/NAPS 2.67 2.18 2.14 1.29 1.02 1.93 1.24 13.62%

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