[TASEK] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 173.63%
YoY- 103.6%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 298,468 227,439 257,090 262,355 226,079 217,272 159,172 10.15%
PBT 48,172 -16,882 58,780 40,966 26,850 31,408 14,075 20.83%
Tax -14,865 4,056 -17,982 -9,972 -11,627 1,441 174 -
NP 33,307 -12,826 40,798 30,994 15,223 32,849 14,249 13.95%
-
NP to SH 33,307 -12,826 40,798 30,994 15,223 32,849 12,365 16.46%
-
Tax Rate 30.86% - 30.59% 24.34% 43.30% -4.59% -1.24% -
Total Cost 265,161 240,265 216,292 231,361 210,856 184,423 144,923 9.73%
-
Net Worth 647,178 609,154 633,934 602,572 548,687 577,721 557,375 2.32%
Dividend
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 14,935 - - - 5,493 18,308 9,168 7.79%
Div Payout % 44.84% - - - 36.08% 55.74% 74.15% -
Equity
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 647,178 609,154 633,934 602,572 548,687 577,721 557,375 2.32%
NOSH 184,855 184,379 183,951 183,739 175,675 183,473 183,347 0.12%
Ratio Analysis
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.16% -5.64% 15.87% 11.81% 6.73% 15.12% 8.95% -
ROE 5.15% -2.11% 6.44% 5.14% 2.77% 5.69% 2.22% -
Per Share
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 161.46 123.35 139.76 142.79 128.69 118.42 86.81 10.01%
EPS 18.02 -6.96 22.18 16.87 8.67 17.90 6.74 16.33%
DPS 8.00 0.00 0.00 0.00 3.13 10.00 5.00 7.49%
NAPS 3.501 3.3038 3.4462 3.2795 3.1233 3.1488 3.04 2.19%
Adjusted Per Share Value based on latest NOSH - 183,739
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 241.44 183.98 207.97 212.23 182.88 175.76 128.76 10.15%
EPS 26.94 -10.38 33.00 25.07 12.31 26.57 10.00 16.46%
DPS 12.08 0.00 0.00 0.00 4.44 14.81 7.42 7.78%
NAPS 5.2352 4.9276 5.128 4.8744 4.4385 4.6733 4.5087 2.32%
Price Multiplier on Financial Quarter End Date
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/03/07 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 5.24 3.52 4.02 3.43 3.43 3.01 2.91 -
P/RPS 3.25 2.85 2.88 2.40 2.67 2.54 3.35 -0.46%
P/EPS 29.08 -50.60 18.13 20.33 39.58 16.81 43.15 -5.88%
EY 3.44 -1.98 5.52 4.92 2.53 5.95 2.32 6.24%
DY 1.53 0.00 0.00 0.00 0.91 3.32 1.72 -1.78%
P/NAPS 1.50 1.07 1.17 1.05 1.10 0.96 0.96 7.10%
Price Multiplier on Announcement Date
31/03/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/05/07 26/10/05 20/10/04 10/11/03 24/10/02 23/10/01 27/10/00 -
Price 5.51 3.53 3.92 4.25 3.65 3.10 2.85 -
P/RPS 3.41 2.86 2.80 2.98 2.84 2.62 3.28 0.59%
P/EPS 30.58 -50.75 17.67 25.19 42.12 17.31 42.26 -4.85%
EY 3.27 -1.97 5.66 3.97 2.37 5.78 2.37 5.07%
DY 1.45 0.00 0.00 0.00 0.86 3.23 1.75 -2.85%
P/NAPS 1.57 1.07 1.14 1.30 1.17 0.98 0.94 8.20%

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