[TASEK] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

25-Oct-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 0.97%

YoY- -29.21%

Quarter Report

Q3 Bursa Sep'12 (for announcement).pdf

Latest QR

Upcoming QR

TASEK's Result

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	687,072	638,085	555,795	597,999	532,623	529,172	547,952	3.84%
YoY %	7.68%	14.81%	-7.06%	12.27%	0.65%	-3.43%	-	-
Horiz. %	125.39%	116.45%	101.43%	109.13%	97.20%	96.57%	100.00%	-
PBT	132,371	135,741	111,598	137,825	165,355	117,328	94,547	5.76%
YoY %	-2.48%	21.63%	-19.03%	-16.65%	40.93%	24.09%	-	-
Horiz. %	140.01%	143.57%	118.03%	145.77%	174.89%	124.09%	100.00%	-
Tax	-32,028	-30,995	-24,198	-33,252	-17,631	-24,894	-22,653	5.93%
YoY %	-3.33%	-28.09%	27.23%	-88.60%	29.18%	-9.89%	-	-
Horiz. %	141.39%	136.83%	106.82%	146.79%	77.83%	109.89%	100.00%	-
NP	100,343	104,746	87,400	104,573	147,724	92,434	71,894	5.71%
YoY %	-4.20%	19.85%	-16.42%	-29.21%	59.82%	28.57%	-	-
Horiz. %	139.57%	145.70%	121.57%	145.45%	205.47%	128.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,343	104,746	87,400	104,573	147,724	92,434	71,894	5.71%
YoY %	-4.20%	19.85%	-16.42%	-29.21%	59.82%	28.57%	-	-
Horiz. %	139.57%	145.70%	121.57%	145.45%	205.47%	128.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	22.83%	21.68%	24.13%	10.66%	21.22%	23.96%	-
YoY %	6.00%	5.30%	-10.15%	126.36%	-49.76%	-11.44%	-	-
Horiz. %	101.00%	95.28%	90.48%	100.71%	44.49%	88.56%	100.00%	-
Total Cost	586,729	533,339	468,395	493,426	384,899	436,738	476,058	3.54%
YoY %	10.01%	13.87%	-5.07%	28.20%	-11.87%	-8.26%	-	-
Horiz. %	123.25%	112.03%	98.39%	103.65%	80.85%	91.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	697,950	802,019	890,140	915,551	949,186	958,458	892,911	-4.02%
YoY %	-12.98%	-9.90%	-2.78%	-3.54%	-0.97%	7.34%	-	-
Horiz. %	78.17%	89.82%	99.69%	102.54%	106.30%	107.34%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	170,060	218,634	184,812	135,692	152,474	55,693	18,518	44.68%
YoY %	-22.22%	18.30%	36.20%	-11.01%	173.78%	200.75%	-	-
Horiz. %	918.35%	1,180.66%	998.01%	732.76%	823.38%	300.75%	100.00%	-
Div Payout %	169.48%	208.73%	211.46%	129.76%	103.22%	60.25%	25.76%	-
YoY %	-18.80%	-1.29%	62.96%	25.71%	71.32%	133.89%	-	-
Horiz. %	657.92%	810.29%	820.89%	503.73%	400.70%	233.89%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	697,950	802,019	890,140	915,551	949,186	958,458	892,911	-4.02%
YoY %	-12.98%	-9.90%	-2.78%	-3.54%	-0.97%	7.34%	-	-
Horiz. %	78.17%	89.82%	99.69%	102.54%	106.30%	107.34%	100.00%	-
NOSH	121,454	121,459	121,497	121,765	124,057	123,621	185,624	-6.82%
YoY %	-0.00%	-0.03%	-0.22%	-1.85%	0.35%	-33.40%	-	-
Horiz. %	65.43%	65.43%	65.45%	65.60%	66.83%	66.60%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	14.60%	16.42%	15.73%	17.49%	27.74%	17.47%	13.12%	-
YoY %	-11.08%	4.39%	-10.06%	-36.95%	58.79%	33.16%	-	-
Horiz. %	111.28%	125.15%	119.89%	133.31%	211.43%	133.16%	100.00%	-
ROE	14.38%	13.06%	9.82%	11.42%	15.56%	9.64%	8.05%	-
YoY %	10.11%	32.99%	-14.01%	-26.61%	61.41%	19.75%	-	-
Horiz. %	178.63%	162.24%	121.99%	141.86%	193.29%	119.75%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	565.70	525.35	457.45	491.11	429.34	331.26	295.19	11.44%
YoY %	7.68%	14.84%	-6.85%	14.39%	29.61%	12.22%	-	-
Horiz. %	191.64%	177.97%	154.97%	166.37%	145.45%	112.22%	100.00%	-
EPS	82.62	86.24	71.94	85.88	119.08	57.86	38.73	13.45%
YoY %	-4.20%	19.88%	-16.23%	-27.88%	105.81%	49.39%	-	-
Horiz. %	213.32%	222.67%	185.75%	221.74%	307.46%	149.39%	100.00%	-
DPS	140.00	180.00	152.11	110.00	122.91	34.86	10.00	55.21%
YoY %	-22.22%	18.34%	38.28%	-10.50%	252.58%	248.60%	-	-
Horiz. %	1,400.00%	1,800.00%	1,521.10%	1,100.00%	1,229.10%	348.60%	100.00%	-
NAPS	5.7466	6.6032	7.3264	7.519	7.6512	6.00	4.8103	3.00%
YoY %	-12.97%	-9.87%	-2.56%	-1.73%	27.52%	24.73%	-	-
Horiz. %	119.46%	137.27%	152.31%	156.31%	159.06%	124.73%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 121,765
RPS	555.79	516.16	449.60	483.74	430.85	428.06	443.25	3.84%
YoY %	7.68%	14.80%	-7.06%	12.28%	0.65%	-3.43%	-	-
Horiz. %	125.39%	116.45%	101.43%	109.13%	97.20%	96.57%	100.00%	-
EPS	81.17	84.73	70.70	84.59	119.50	74.77	58.16	5.71%
YoY %	-4.20%	19.84%	-16.42%	-29.21%	59.82%	28.56%	-	-
Horiz. %	139.56%	145.68%	121.56%	145.44%	205.47%	128.56%	100.00%	-
DPS	137.57	176.86	149.50	109.76	123.34	45.05	14.98	44.68%
YoY %	-22.22%	18.30%	36.21%	-11.01%	173.78%	200.73%	-	-
Horiz. %	918.36%	1,180.64%	998.00%	732.71%	823.36%	300.73%	100.00%	-
NAPS	5.6459	6.4877	7.2006	7.4061	7.6782	7.7532	7.223	-4.02%
YoY %	-12.98%	-9.90%	-2.77%	-3.54%	-0.97%	7.34%	-	-
Horiz. %	78.17%	89.82%	99.69%	102.53%	106.30%	107.34%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	14.80	15.78	15.34	10.92	6.90	6.75	5.84	-
P/RPS	2.62	3.00	3.35	2.22	1.61	2.04	1.98	4.77%
YoY %	-12.67%	-10.45%	50.90%	37.89%	-21.08%	3.03%	-	-
Horiz. %	132.32%	151.52%	169.19%	112.12%	81.31%	103.03%	100.00%	-
P/EPS	17.91	18.30	21.32	12.72	5.79	11.67	15.08	2.90%
YoY %	-2.13%	-14.17%	67.61%	119.69%	-50.39%	-22.61%	-	-
Horiz. %	118.77%	121.35%	141.38%	84.35%	38.40%	77.39%	100.00%	-
EY	5.58	5.47	4.69	7.86	17.26	8.57	6.63	-2.83%
YoY %	2.01%	16.63%	-40.33%	-54.46%	101.40%	29.26%	-	-
Horiz. %	84.16%	82.50%	70.74%	118.55%	260.33%	129.26%	100.00%	-
DY	9.46	11.41	9.92	10.07	17.81	5.17	1.71	32.97%
YoY %	-17.09%	15.02%	-1.49%	-43.46%	244.49%	202.34%	-	-
Horiz. %	553.22%	667.25%	580.12%	588.89%	1,041.52%	302.34%	100.00%	-
P/NAPS	2.58	2.39	2.09	1.45	0.90	1.13	1.21	13.44%
YoY %	7.95%	14.35%	44.14%	61.11%	-20.35%	-6.61%	-	-
Horiz. %	213.22%	197.52%	172.73%	119.83%	74.38%	93.39%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	03/11/15	04/11/14	01/11/13	25/10/12	28/10/11	26/10/10	11/11/09	-
Price	14.80	17.00	15.44	14.00	7.84	6.50	5.81	-
P/RPS	2.62	3.24	3.38	2.85	1.83	1.96	1.97	4.86%
YoY %	-19.14%	-4.14%	18.60%	55.74%	-6.63%	-0.51%	-	-
Horiz. %	132.99%	164.47%	171.57%	144.67%	92.89%	99.49%	100.00%	-
P/EPS	17.91	19.71	21.46	16.30	6.58	11.23	15.00	2.99%
YoY %	-9.13%	-8.15%	31.66%	147.72%	-41.41%	-25.13%	-	-
Horiz. %	119.40%	131.40%	143.07%	108.67%	43.87%	74.87%	100.00%	-
EY	5.58	5.07	4.66	6.13	15.19	8.90	6.67	-2.92%
YoY %	10.06%	8.80%	-23.98%	-59.64%	70.67%	33.43%	-	-
Horiz. %	83.66%	76.01%	69.87%	91.90%	227.74%	133.43%	100.00%	-
DY	9.46	10.59	9.85	7.86	15.68	5.36	1.72	32.84%
YoY %	-10.67%	7.51%	25.32%	-49.87%	192.54%	211.63%	-	-
Horiz. %	550.00%	615.70%	572.67%	456.98%	911.63%	311.63%	100.00%	-
P/NAPS	2.58	2.57	2.11	1.86	1.02	1.08	1.21	13.44%
YoY %	0.39%	21.80%	13.44%	82.35%	-5.56%	-10.74%	-	-
Horiz. %	213.22%	212.40%	174.38%	153.72%	84.30%	89.26%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

304

PTRANS

PERAK TRANSIT BERHAD

294

HLIND

HONG LEONG INDUSTRIES BHD

289

JCY

JCY INTERNATIONAL BERHAD

212

PBBANK

PUBLIC BANK BHD

151

GENTING

GENTING BHD

141

MAYBANK

MALAYAN BANKING BHD

123

GENM

GENTING MALAYSIA BERHAD

122

YTLPOWR

YTL POWER INTERNATIONAL BHD

101

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More