[TASEK] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.77%
YoY- -20.74%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
Revenue 532,623 529,172 547,952 467,160 349,670 255,125 240,516 13.00%
PBT 165,355 117,328 94,547 91,583 101,831 9,206 21,445 36.89%
Tax -17,631 -24,894 -22,653 -20,817 -12,545 2,975 -10,519 8.26%
NP 147,724 92,434 71,894 70,766 89,286 12,181 10,926 49.24%
-
NP to SH 147,724 92,434 71,894 70,766 89,286 12,181 10,926 49.24%
-
Tax Rate 10.66% 21.22% 23.96% 22.73% 12.32% -32.32% 49.05% -
Total Cost 384,899 436,738 476,058 396,394 260,384 242,944 229,590 8.26%
-
Net Worth 949,186 958,458 892,911 833,296 771,874 624,452 611,559 6.99%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
Div 152,474 55,693 18,518 - 18,454 3,690 - -
Div Payout % 103.22% 60.25% 25.76% - 20.67% 30.30% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
Net Worth 949,186 958,458 892,911 833,296 771,874 624,452 611,559 6.99%
NOSH 124,057 123,621 185,624 185,082 184,982 184,814 182,642 -5.77%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
NP Margin 27.74% 17.47% 13.12% 15.15% 25.53% 4.77% 4.54% -
ROE 15.56% 9.64% 8.05% 8.49% 11.57% 1.95% 1.79% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
RPS 429.34 331.26 295.19 252.41 189.03 138.04 131.69 19.92%
EPS 119.08 57.86 38.73 38.23 48.27 6.59 5.98 58.39%
DPS 122.91 34.86 10.00 0.00 10.00 2.00 0.00 -
NAPS 7.6512 6.00 4.8103 4.5023 4.1727 3.3788 3.3484 13.54%
Adjusted Per Share Value based on latest NOSH - 185,082
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
RPS 430.85 428.06 443.25 377.90 282.86 206.38 194.56 13.00%
EPS 119.50 74.77 58.16 57.24 72.23 9.85 8.84 49.23%
DPS 123.34 45.05 14.98 0.00 14.93 2.99 0.00 -
NAPS 7.6782 7.7532 7.223 6.7407 6.2439 5.0513 4.947 6.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 31/03/06 31/03/05 -
Price 6.90 6.75 5.84 4.89 5.75 3.31 3.72 -
P/RPS 1.61 2.04 1.98 1.94 3.04 2.40 2.82 -8.25%
P/EPS 5.79 11.67 15.08 12.79 11.91 50.22 62.18 -30.57%
EY 17.26 8.57 6.63 7.82 8.39 1.99 1.61 44.01%
DY 17.81 5.17 1.71 0.00 1.74 0.60 0.00 -
P/NAPS 0.90 1.13 1.21 1.09 1.38 0.98 1.11 -3.17%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 31/03/06 31/03/05 CAGR
Date 28/10/11 26/10/10 11/11/09 14/11/08 25/10/07 10/05/06 05/05/05 -
Price 7.84 6.50 5.81 4.56 5.81 3.19 3.72 -
P/RPS 1.83 1.96 1.97 1.81 3.07 2.31 2.82 -6.43%
P/EPS 6.58 11.23 15.00 11.93 12.04 48.40 62.18 -29.20%
EY 15.19 8.90 6.67 8.38 8.31 2.07 1.61 41.20%
DY 15.68 5.36 1.72 0.00 1.72 0.63 0.00 -
P/NAPS 1.02 1.08 1.21 1.01 1.39 0.94 1.11 -1.29%

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