[TASEK] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[TASEK] TASEK CORPORATION BHD

Announcement Date

04-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -1.55%

YoY- 19.85%

Quarter Report

TASEK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	574,790	682,322	687,072	638,085	555,795	597,999	532,623	1.27%
YoY %	-15.76%	-0.69%	7.68%	14.81%	-7.06%	12.27%	-	-
Horiz. %	107.92%	128.11%	129.00%	119.80%	104.35%	112.27%	100.00%	-
PBT	14,114	86,426	132,371	135,741	111,598	137,825	165,355	-33.62%
YoY %	-83.67%	-34.71%	-2.48%	21.63%	-19.03%	-16.65%	-	-
Horiz. %	8.54%	52.27%	80.05%	82.09%	67.49%	83.35%	100.00%	-
Tax	-5,043	-19,761	-32,028	-30,995	-24,198	-33,252	-17,631	-18.81%
YoY %	74.48%	38.30%	-3.33%	-28.09%	27.23%	-88.60%	-	-
Horiz. %	28.60%	112.08%	181.66%	175.80%	137.25%	188.60%	100.00%	-
NP	9,071	66,665	100,343	104,746	87,400	104,573	147,724	-37.16%
YoY %	-86.39%	-33.56%	-4.20%	19.85%	-16.42%	-29.21%	-	-
Horiz. %	6.14%	45.13%	67.93%	70.91%	59.16%	70.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,071	66,665	100,343	104,746	87,400	104,573	147,724	-37.16%
YoY %	-86.39%	-33.56%	-4.20%	19.85%	-16.42%	-29.21%	-	-
Horiz. %	6.14%	45.13%	67.93%	70.91%	59.16%	70.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.73%	22.86%	24.20%	22.83%	21.68%	24.13%	10.66%	-
YoY %	56.30%	-5.54%	6.00%	5.30%	-10.15%	126.36%	-	-
Horiz. %	335.18%	214.45%	227.02%	214.17%	203.38%	226.36%	100.00%	-
Total Cost	565,719	615,657	586,729	533,339	468,395	493,426	384,899	6.62%
YoY %	-8.11%	4.93%	10.01%	13.87%	-5.07%	28.20%	-	-
Horiz. %	146.98%	159.95%	152.44%	138.57%	121.69%	128.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	594,618	642,566	697,950	802,019	890,140	915,551	949,186	-7.49%
YoY %	-7.46%	-7.94%	-12.98%	-9.90%	-2.78%	-3.54%	-	-
Horiz. %	62.65%	67.70%	73.53%	84.50%	93.78%	96.46%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	73,903	97,150	170,060	218,634	184,812	135,692	152,474	-11.36%
YoY %	-23.93%	-42.87%	-22.22%	18.30%	36.20%	-11.01%	-	-
Horiz. %	48.47%	63.72%	111.53%	143.39%	121.21%	88.99%	100.00%	-
Div Payout %	814.72%	145.73%	169.48%	208.73%	211.46%	129.76%	103.22%	-
YoY %	459.06%	-14.01%	-18.80%	-1.29%	62.96%	25.71%	-	-
Horiz. %	789.30%	141.18%	164.19%	202.22%	204.86%	125.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	594,618	642,566	697,950	802,019	890,140	915,551	949,186	-7.49%
YoY %	-7.46%	-7.94%	-12.98%	-9.90%	-2.78%	-3.54%	-	-
Horiz. %	62.65%	67.70%	73.53%	84.50%	93.78%	96.46%	100.00%	-
NOSH	123,621	123,956	121,454	121,459	121,497	121,765	124,057	-0.05%
YoY %	-0.27%	2.06%	-0.00%	-0.03%	-0.22%	-1.85%	-	-
Horiz. %	99.65%	99.92%	97.90%	97.91%	97.94%	98.15%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	1.58%	9.77%	14.60%	16.42%	15.73%	17.49%	27.74%	-
YoY %	-83.83%	-33.08%	-11.08%	4.39%	-10.06%	-36.95%	-	-
Horiz. %	5.70%	35.22%	52.63%	59.19%	56.71%	63.05%	100.00%	-
ROE	1.53%	10.37%	14.38%	13.06%	9.82%	11.42%	15.56%	-
YoY %	-85.25%	-27.89%	10.11%	32.99%	-14.01%	-26.61%	-	-
Horiz. %	9.83%	66.65%	92.42%	83.93%	63.11%	73.39%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	474.47	563.24	565.70	525.35	457.45	491.11	429.34	1.67%
YoY %	-15.76%	-0.43%	7.68%	14.84%	-6.85%	14.39%	-	-
Horiz. %	110.51%	131.19%	131.76%	122.36%	106.55%	114.39%	100.00%	-
EPS	7.49	55.03	82.62	86.24	71.94	85.88	119.08	-36.91%
YoY %	-86.39%	-33.39%	-4.20%	19.88%	-16.23%	-27.88%	-	-
Horiz. %	6.29%	46.21%	69.38%	72.42%	60.41%	72.12%	100.00%	-
DPS	61.00	80.00	140.00	180.00	152.11	110.00	122.91	-11.01%
YoY %	-23.75%	-42.86%	-22.22%	18.34%	38.28%	-10.50%	-	-
Horiz. %	49.63%	65.09%	113.90%	146.45%	123.76%	89.50%	100.00%	-
NAPS	4.9084	5.3042	5.7466	6.6032	7.3264	7.519	7.6512	-7.12%
YoY %	-7.46%	-7.70%	-12.97%	-9.87%	-2.56%	-1.73%	-	-
Horiz. %	64.15%	69.33%	75.11%	86.30%	95.75%	98.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 121,459
RPS	464.96	551.95	555.79	516.16	449.60	483.74	430.85	1.27%
YoY %	-15.76%	-0.69%	7.68%	14.80%	-7.06%	12.28%	-	-
Horiz. %	107.92%	128.11%	129.00%	119.80%	104.35%	112.28%	100.00%	-
EPS	7.34	53.93	81.17	84.73	70.70	84.59	119.50	-37.15%
YoY %	-86.39%	-33.56%	-4.20%	19.84%	-16.42%	-29.21%	-	-
Horiz. %	6.14%	45.13%	67.92%	70.90%	59.16%	70.79%	100.00%	-
DPS	59.78	78.59	137.57	176.86	149.50	109.76	123.34	-11.36%
YoY %	-23.93%	-42.87%	-22.22%	18.30%	36.21%	-11.01%	-	-
Horiz. %	48.47%	63.72%	111.54%	143.39%	121.21%	88.99%	100.00%	-
NAPS	4.81	5.1979	5.6459	6.4877	7.2006	7.4061	7.6782	-7.49%
YoY %	-7.46%	-7.93%	-12.98%	-9.90%	-2.77%	-3.54%	-	-
Horiz. %	62.64%	67.70%	73.53%	84.50%	93.78%	96.46%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	12.92	14.76	14.80	15.78	15.34	10.92	6.90	-
P/RPS	2.72	2.62	2.62	3.00	3.35	2.22	1.61	9.12%
YoY %	3.82%	0.00%	-12.67%	-10.45%	50.90%	37.89%	-	-
Horiz. %	168.94%	162.73%	162.73%	186.34%	208.07%	137.89%	100.00%	-
P/EPS	172.55	26.82	17.91	18.30	21.32	12.72	5.79	75.98%
YoY %	543.36%	49.75%	-2.13%	-14.17%	67.61%	119.69%	-	-
Horiz. %	2,980.14%	463.21%	309.33%	316.06%	368.22%	219.69%	100.00%	-
EY	0.58	3.73	5.58	5.47	4.69	7.86	17.26	-43.16%
YoY %	-84.45%	-33.15%	2.01%	16.63%	-40.33%	-54.46%	-	-
Horiz. %	3.36%	21.61%	32.33%	31.69%	27.17%	45.54%	100.00%	-
DY	4.72	5.42	9.46	11.41	9.92	10.07	17.81	-19.83%
YoY %	-12.92%	-42.71%	-17.09%	15.02%	-1.49%	-43.46%	-	-
Horiz. %	26.50%	30.43%	53.12%	64.07%	55.70%	56.54%	100.00%	-
P/NAPS	2.63	2.78	2.58	2.39	2.09	1.45	0.90	19.54%
YoY %	-5.40%	7.75%	7.95%	14.35%	44.14%	61.11%	-	-
Horiz. %	292.22%	308.89%	286.67%	265.56%	232.22%	161.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	08/11/17	27/10/16	03/11/15	04/11/14	01/11/13	25/10/12	28/10/11	-
Price	12.62	14.82	14.80	17.00	15.44	14.00	7.84	-
P/RPS	2.66	2.63	2.62	3.24	3.38	2.85	1.83	6.42%
YoY %	1.14%	0.38%	-19.14%	-4.14%	18.60%	55.74%	-	-
Horiz. %	145.36%	143.72%	143.17%	177.05%	184.70%	155.74%	100.00%	-
P/EPS	168.54	26.93	17.91	19.71	21.46	16.30	6.58	71.60%
YoY %	525.84%	50.36%	-9.13%	-8.15%	31.66%	147.72%	-	-
Horiz. %	2,561.40%	409.27%	272.19%	299.54%	326.14%	247.72%	100.00%	-
EY	0.59	3.71	5.58	5.07	4.66	6.13	15.19	-41.77%
YoY %	-84.10%	-33.51%	10.06%	8.80%	-23.98%	-59.64%	-	-
Horiz. %	3.88%	24.42%	36.73%	33.38%	30.68%	40.36%	100.00%	-
DY	4.83	5.40	9.46	10.59	9.85	7.86	15.68	-17.80%
YoY %	-10.56%	-42.92%	-10.67%	7.51%	25.32%	-49.87%	-	-
Horiz. %	30.80%	34.44%	60.33%	67.54%	62.82%	50.13%	100.00%	-
P/NAPS	2.57	2.79	2.58	2.57	2.11	1.86	1.02	16.63%
YoY %	-7.89%	8.14%	0.39%	21.80%	13.44%	82.35%	-	-
Horiz. %	251.96%	273.53%	252.94%	251.96%	206.86%	182.35%	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 - 4 July 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.105

-0.015

144,579,700

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,473,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

79,958,700

SNS

0.915

+0.03

77,490,900

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.085

-0.005

73,269,700

More active Stocks

NESTLE

122.60

+0.60

13,300

KOBAY

2.39

+0.21

9,720,800

IJM-C76

0.725

+0.165

96,000

KLK

20.24

+0.16

411,200

NPC

1.80

+0.15

1,000

YBS

0.925

+0.14

31,759,100

SUNCON

4.27

+0.14

3,084,600

AIRPORT

10.12

+0.12

1,062,700

PETDAG

17.36

+0.12

358,200

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.48

-0.22

158,000

TOYOVEN

0.88

-0.18

11,226,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

HEIM

22.04

-0.14

64,500

YTLPOWR

5.19

-0.13

10,066,800

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.575

-0.105

24,560,700

CARLSBG

18.66

-0.10

81,000

PANAMY

20.08

-0.10

17,500

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