[TASEK] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.11%
YoY- 183.6%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 546,762 520,785 509,798 381,330 287,623 219,476 274,336 11.18%
PBT 174,051 87,160 98,612 110,392 41,212 -14,555 67,906 15.56%
Tax -19,862 -20,035 -23,560 -13,866 -8,929 3,865 -17,215 2.22%
NP 154,189 67,125 75,052 96,526 32,283 -10,690 50,691 18.64%
-
NP to SH 154,189 67,125 75,052 96,526 32,283 -10,690 50,691 18.64%
-
Tax Rate 11.41% 22.99% 23.89% 12.56% 21.67% - 25.35% -
Total Cost 392,573 453,660 434,746 284,804 255,340 230,166 223,645 9.03%
-
Net Worth 1,117,090 909,236 854,686 779,417 639,896 597,266 624,720 9.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Div 127,667 55,693 18,518 12,913 13,085 - - -
Div Payout % 82.80% 82.97% 24.67% 13.38% 40.53% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,117,090 909,236 854,686 779,417 639,896 597,266 624,720 9.34%
NOSH 123,621 185,645 185,189 185,099 187,900 182,879 183,914 -5.92%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 28.20% 12.89% 14.72% 25.31% 11.22% -4.87% 18.48% -
ROE 13.80% 7.38% 8.78% 12.38% 5.05% -1.79% 8.11% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 342.62 280.53 275.28 206.01 153.07 120.01 149.17 13.63%
EPS 96.62 36.16 40.53 52.15 17.18 -5.85 27.56 21.26%
DPS 80.00 30.00 10.00 7.00 7.00 0.00 0.00 -
NAPS 7.00 4.8977 4.6152 4.2108 3.4055 3.2659 3.3968 11.75%
Adjusted Per Share Value based on latest NOSH - 185,099
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 442.29 421.28 412.39 308.47 232.67 177.54 221.92 11.18%
EPS 124.73 54.30 60.71 78.08 26.11 -8.65 41.01 18.64%
DPS 103.27 45.05 14.98 10.45 10.59 0.00 0.00 -
NAPS 9.0364 7.355 6.9138 6.3049 5.1763 4.8314 5.0535 9.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 -
Price 7.16 5.81 5.57 5.87 3.41 3.44 3.80 -
P/RPS 2.09 2.07 2.02 2.85 2.23 2.87 2.55 -3.01%
P/EPS 7.41 16.07 13.74 11.26 19.85 -58.85 13.79 -9.10%
EY 13.49 6.22 7.28 8.88 5.04 -1.70 7.25 10.01%
DY 11.17 5.16 1.80 1.19 2.05 0.00 0.00 -
P/NAPS 1.02 1.19 1.21 1.39 1.00 1.05 1.12 -1.42%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/02/11 09/02/10 23/02/09 21/02/08 08/08/06 25/08/05 06/08/04 -
Price 7.90 6.18 5.66 5.81 3.75 3.72 4.10 -
P/RPS 2.31 2.20 2.06 2.82 2.45 3.10 2.75 -2.64%
P/EPS 8.18 17.09 13.97 11.14 21.83 -63.64 14.88 -8.78%
EY 12.23 5.85 7.16 8.98 4.58 -1.57 6.72 9.63%
DY 10.13 4.85 1.77 1.20 1.87 0.00 0.00 -
P/NAPS 1.13 1.26 1.23 1.38 1.10 1.14 1.21 -1.04%

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