[TASEK] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
10-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 64.63%
YoY- 480.37%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 320,847 238,990 243,778 280,909 216,850 227,938 174,471 9.82%
PBT 87,797 -14,382 42,514 65,867 19,345 30,500 22,817 23.04%
Tax -11,836 4,633 -15,125 -14,841 -10,553 1,650 -2,742 25.23%
NP 75,961 -9,749 27,389 51,026 8,792 32,150 20,075 22.72%
-
NP to SH 75,961 -9,749 27,389 51,026 8,792 32,150 20,075 22.72%
-
Tax Rate 13.48% - 35.58% 22.53% 54.55% -5.41% 12.02% -
Total Cost 244,886 248,739 216,389 229,883 208,058 195,788 154,396 7.35%
-
Net Worth 693,104 614,033 628,454 609,657 571,021 581,694 563,125 3.24%
Dividend
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 18,454 3,690 - - - 18,305 14,665 3.59%
Div Payout % 24.29% 0.00% - - - 56.94% 73.05% -
Equity
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 693,104 614,033 628,454 609,657 571,021 581,694 563,125 3.24%
NOSH 184,478 184,527 184,687 183,069 186,285 183,107 183,207 0.10%
Ratio Analysis
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.68% -4.08% 11.24% 18.16% 4.05% 14.10% 11.51% -
ROE 10.96% -1.59% 4.36% 8.37% 1.54% 5.53% 3.56% -
Per Share
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 173.92 129.51 131.99 153.44 116.41 124.48 95.23 9.71%
EPS 41.18 -5.28 14.83 27.87 4.72 17.56 10.96 22.59%
DPS 10.00 2.00 0.00 0.00 0.00 10.00 8.00 3.49%
NAPS 3.7571 3.3276 3.4028 3.3302 3.0653 3.1768 3.0737 3.13%
Adjusted Per Share Value based on latest NOSH - 183,069
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 259.54 193.32 197.20 227.23 175.42 184.38 141.13 9.82%
EPS 61.45 -7.89 22.16 41.28 7.11 26.01 16.24 22.72%
DPS 14.93 2.99 0.00 0.00 0.00 14.81 11.86 3.60%
NAPS 5.6067 4.9671 5.0837 4.9317 4.6191 4.7055 4.5553 3.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/06/07 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 5.96 3.20 3.68 4.11 3.43 3.25 2.98 -
P/RPS 3.43 2.47 2.79 2.68 2.95 2.61 3.13 1.41%
P/EPS 14.47 -60.57 24.81 14.75 72.68 18.51 27.20 -9.25%
EY 6.91 -1.65 4.03 6.78 1.38 5.40 3.68 10.18%
DY 1.68 0.62 0.00 0.00 0.00 3.08 2.68 -6.93%
P/NAPS 1.59 0.96 1.08 1.23 1.12 1.02 0.97 7.90%
Price Multiplier on Announcement Date
30/06/07 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/08/07 23/02/06 03/02/05 10/02/04 25/02/03 04/02/02 09/02/01 -
Price 5.72 3.07 3.72 4.40 3.43 3.28 3.01 -
P/RPS 3.29 2.37 2.82 2.87 2.95 2.63 3.16 0.62%
P/EPS 13.89 -58.11 25.08 15.79 72.68 18.68 27.47 -9.96%
EY 7.20 -1.72 3.99 6.33 1.38 5.35 3.64 11.06%
DY 1.75 0.65 0.00 0.00 0.00 3.05 2.66 -6.23%
P/NAPS 1.52 0.92 1.09 1.32 1.12 1.03 0.98 6.98%

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