[TASEK] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

04-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 0.08%

YoY- -2.46%

Quarter Report

Bursa 2Qtr2015 (announcement).pdf

Latest QR

Upcoming QR

TASEK's Result

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	551,707	577,371	698,769	670,178	633,334	552,270	590,589	-1.12%
YoY %	-4.44%	-17.37%	4.27%	5.82%	14.68%	-6.49%	-	-
Horiz. %	93.42%	97.76%	118.32%	113.48%	107.24%	93.51%	100.00%	-
PBT	-13,911	21,499	100,224	136,082	137,822	112,389	135,100	-
YoY %	-164.71%	-78.55%	-26.35%	-1.26%	22.63%	-16.81%	-	-
Horiz. %	-10.30%	15.91%	74.19%	100.73%	102.01%	83.19%	100.00%	-
Tax	780	-6,757	-23,083	-32,301	-31,429	-24,999	-31,531	-
YoY %	111.54%	70.73%	28.54%	-2.77%	-25.72%	20.72%	-	-
Horiz. %	-2.47%	21.43%	73.21%	102.44%	99.68%	79.28%	100.00%	-
NP	-13,131	14,742	77,141	103,781	106,393	87,390	103,569	-
YoY %	-189.07%	-80.89%	-25.67%	-2.46%	21.75%	-15.62%	-	-
Horiz. %	-12.68%	14.23%	74.48%	100.20%	102.73%	84.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,131	14,742	77,141	103,781	106,393	87,390	103,569	-
YoY %	-189.07%	-80.89%	-25.67%	-2.46%	21.75%	-15.62%	-	-
Horiz. %	-12.68%	14.23%	74.48%	100.20%	102.73%	84.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	31.43%	23.03%	23.74%	22.80%	22.24%	23.34%	-
YoY %	-	36.47%	-2.99%	4.12%	2.52%	-4.71%	-	-
Horiz. %	-	134.66%	98.67%	101.71%	97.69%	95.29%	100.00%	-
Total Cost	564,838	562,629	621,628	566,397	526,941	464,880	487,020	2.50%
YoY %	0.39%	-9.49%	9.75%	7.49%	13.35%	-4.55%	-	-
Horiz. %	115.98%	115.52%	127.64%	116.30%	108.20%	95.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	548,559	601,184	672,475	727,880	828,686	896,123	919,986	-8.25%
YoY %	-8.75%	-10.60%	-7.61%	-12.16%	-7.53%	-2.59%	-	-
Horiz. %	59.63%	65.35%	73.10%	79.12%	90.08%	97.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	24,228	73,903	121,441	206,499	194,353	148,363	135,692	-24.94%
YoY %	-67.22%	-39.14%	-41.19%	6.25%	31.00%	9.34%	-	-
Horiz. %	17.86%	54.46%	89.50%	152.18%	143.23%	109.34%	100.00%	-
Div Payout %	0.00%	501.31%	157.43%	198.98%	182.68%	169.77%	131.02%	-
YoY %	0.00%	218.43%	-20.88%	8.92%	7.60%	29.58%	-	-
Horiz. %	0.00%	382.62%	120.16%	151.87%	139.43%	129.58%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	548,559	601,184	672,475	727,880	828,686	896,123	919,986	-8.25%
YoY %	-8.75%	-10.60%	-7.61%	-12.16%	-7.53%	-2.59%	-	-
Horiz. %	59.63%	65.35%	73.10%	79.12%	90.08%	97.41%	100.00%	-
NOSH	123,621	123,621	121,446	121,453	121,472	121,503	121,800	0.24%
YoY %	0.00%	1.79%	-0.01%	-0.02%	-0.03%	-0.24%	-	-
Horiz. %	101.50%	101.50%	99.71%	99.72%	99.73%	99.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-2.38%	2.55%	11.04%	15.49%	16.80%	15.82%	17.54%	-
YoY %	-193.33%	-76.90%	-28.73%	-7.80%	6.19%	-9.81%	-	-
Horiz. %	-13.57%	14.54%	62.94%	88.31%	95.78%	90.19%	100.00%	-
ROE	-2.39%	2.45%	11.47%	14.26%	12.84%	9.75%	11.26%	-
YoY %	-197.55%	-78.64%	-19.57%	11.06%	31.69%	-13.41%	-	-
Horiz. %	-21.23%	21.76%	101.87%	126.64%	114.03%	86.59%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	455.42	476.60	575.37	551.80	521.38	454.53	484.88	-1.03%
YoY %	-4.44%	-17.17%	4.27%	5.83%	14.71%	-6.26%	-	-
Horiz. %	93.92%	98.29%	118.66%	113.80%	107.53%	93.74%	100.00%	-
EPS	-10.84	12.17	63.52	85.45	87.59	71.92	85.03	-
YoY %	-189.07%	-80.84%	-25.66%	-2.44%	21.79%	-15.42%	-	-
Horiz. %	-12.75%	14.31%	74.70%	100.49%	103.01%	84.58%	100.00%	-
DPS	20.00	61.00	100.00	170.00	160.00	122.11	110.00	-24.72%
YoY %	-67.21%	-39.00%	-41.18%	6.25%	31.03%	11.01%	-	-
Horiz. %	18.18%	55.45%	90.91%	154.55%	145.45%	111.01%	100.00%	-
NAPS	4.5282	4.9626	5.5372	5.9931	6.822	7.3753	7.5532	-8.17%
YoY %	-8.75%	-10.38%	-7.61%	-12.15%	-7.50%	-2.36%	-	-
Horiz. %	59.95%	65.70%	73.31%	79.35%	90.32%	97.64%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 121,453
RPS	446.29	467.05	565.25	542.12	512.32	446.74	477.74	-1.12%
YoY %	-4.44%	-17.37%	4.27%	5.82%	14.68%	-6.49%	-	-
Horiz. %	93.42%	97.76%	118.32%	113.48%	107.24%	93.51%	100.00%	-
EPS	-10.62	11.93	62.40	83.95	86.06	70.69	83.78	-
YoY %	-189.02%	-80.88%	-25.67%	-2.45%	21.74%	-15.62%	-	-
Horiz. %	-12.68%	14.24%	74.48%	100.20%	102.72%	84.38%	100.00%	-
DPS	19.60	59.78	98.24	167.04	157.22	120.01	109.76	-24.94%
YoY %	-67.21%	-39.15%	-41.19%	6.25%	31.01%	9.34%	-	-
Horiz. %	17.86%	54.46%	89.50%	152.19%	143.24%	109.34%	100.00%	-
NAPS	4.4374	4.8631	5.4398	5.888	6.7034	7.249	7.442	-8.25%
YoY %	-8.75%	-10.60%	-7.61%	-12.16%	-7.53%	-2.59%	-	-
Horiz. %	59.63%	65.35%	73.10%	79.12%	90.08%	97.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	6.90	13.02	14.88	16.08	14.76	16.00	8.75	-
P/RPS	1.52	2.73	2.59	2.91	2.83	3.52	1.80	-2.77%
YoY %	-44.32%	5.41%	-11.00%	2.83%	-19.60%	95.56%	-	-
Horiz. %	84.44%	151.67%	143.89%	161.67%	157.22%	195.56%	100.00%	-
P/EPS	-63.66	106.99	23.43	18.82	16.85	22.25	10.29	-
YoY %	-159.50%	356.64%	24.50%	11.69%	-24.27%	116.23%	-	-
Horiz. %	-618.66%	1,039.75%	227.70%	182.90%	163.75%	216.23%	100.00%	-
EY	-1.57	0.93	4.27	5.31	5.93	4.50	9.72	-
YoY %	-268.82%	-78.22%	-19.59%	-10.46%	31.78%	-53.70%	-	-
Horiz. %	-16.15%	9.57%	43.93%	54.63%	61.01%	46.30%	100.00%	-
DY	2.90	4.69	6.72	10.57	10.84	7.63	12.57	-21.67%
YoY %	-38.17%	-30.21%	-36.42%	-2.49%	42.07%	-39.30%	-	-
Horiz. %	23.07%	37.31%	53.46%	84.09%	86.24%	60.70%	100.00%	-
P/NAPS	1.52	2.62	2.69	2.68	2.16	2.17	1.16	4.60%
YoY %	-41.98%	-2.60%	0.37%	24.07%	-0.46%	87.07%	-	-
Horiz. %	131.03%	225.86%	231.90%	231.03%	186.21%	187.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/07/18	27/07/17	28/07/16	04/08/15	05/08/14	25/07/13	26/07/12	-
Price	7.03	13.00	15.04	16.00	14.90	15.80	9.78	-
P/RPS	1.54	2.73	2.61	2.90	2.86	3.48	2.02	-4.41%
YoY %	-43.59%	4.60%	-10.00%	1.40%	-17.82%	72.28%	-	-
Horiz. %	76.24%	135.15%	129.21%	143.56%	141.58%	172.28%	100.00%	-
P/EPS	-64.86	106.83	23.68	18.72	17.01	21.97	11.50	-
YoY %	-160.71%	351.14%	26.50%	10.05%	-22.58%	91.04%	-	-
Horiz. %	-564.00%	928.96%	205.91%	162.78%	147.91%	191.04%	100.00%	-
EY	-1.54	0.94	4.22	5.34	5.88	4.55	8.69	-
YoY %	-263.83%	-77.73%	-20.97%	-9.18%	29.23%	-47.64%	-	-
Horiz. %	-17.72%	10.82%	48.56%	61.45%	67.66%	52.36%	100.00%	-
DY	2.84	4.69	6.65	10.63	10.74	7.73	11.25	-20.49%
YoY %	-39.45%	-29.47%	-37.44%	-1.02%	38.94%	-31.29%	-	-
Horiz. %	25.24%	41.69%	59.11%	94.49%	95.47%	68.71%	100.00%	-
P/NAPS	1.55	2.62	2.72	2.67	2.18	2.14	1.29	3.10%
YoY %	-40.84%	-3.68%	1.87%	22.48%	1.87%	65.89%	-	-
Horiz. %	120.16%	203.10%	210.85%	206.98%	168.99%	165.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos