[TASEK] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 21.57%
YoY- -68.86%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 255,125 240,516 278,852 223,425 233,781 185,703 106,373 15.68%
PBT 9,206 21,445 68,485 20,899 32,080 26,738 3,419 17.94%
Tax 2,975 -10,519 -18,813 -10,211 2,243 -4,228 1,991 6.91%
NP 12,181 10,926 49,672 10,688 34,323 22,510 5,410 14.47%
-
NP to SH 12,181 10,926 49,672 10,688 34,323 22,510 3,526 22.93%
-
Tax Rate -32.32% 49.05% 27.47% 48.86% -6.99% 15.81% -58.23% -
Total Cost 242,944 229,590 229,180 212,737 199,458 163,193 100,963 15.75%
-
Net Worth 624,452 611,559 616,613 568,238 583,484 563,216 552,782 2.05%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 3,690 - - - 18,305 14,665 - -
Div Payout % 30.30% - - - 53.33% 65.15% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 624,452 611,559 616,613 568,238 583,484 563,216 552,782 2.05%
NOSH 184,814 182,642 183,352 182,860 183,036 183,285 183,648 0.10%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.77% 4.54% 17.81% 4.78% 14.68% 12.12% 5.09% -
ROE 1.95% 1.79% 8.06% 1.88% 5.88% 4.00% 0.64% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 138.04 131.69 152.09 122.18 127.72 101.32 57.92 15.56%
EPS 6.59 5.98 27.09 5.84 18.75 12.28 1.92 22.80%
DPS 2.00 0.00 0.00 0.00 10.00 8.00 0.00 -
NAPS 3.3788 3.3484 3.363 3.1075 3.1878 3.0729 3.01 1.94%
Adjusted Per Share Value based on latest NOSH - 182,860
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 206.38 194.56 225.57 180.73 189.11 150.22 86.05 15.68%
EPS 9.85 8.84 40.18 8.65 27.76 18.21 2.85 22.94%
DPS 2.99 0.00 0.00 0.00 14.81 11.86 0.00 -
NAPS 5.0513 4.947 4.9879 4.5966 4.7199 4.556 4.4716 2.05%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.31 3.72 4.37 3.43 3.64 2.86 3.95 -
P/RPS 2.40 2.82 2.87 2.81 2.85 2.82 6.82 -15.96%
P/EPS 50.22 62.18 16.13 58.68 19.41 23.29 205.73 -20.93%
EY 1.99 1.61 6.20 1.70 5.15 4.29 0.49 26.29%
DY 0.60 0.00 0.00 0.00 2.75 2.80 0.00 -
P/NAPS 0.98 1.11 1.30 1.10 1.14 0.93 1.31 -4.71%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 05/05/05 07/05/04 22/05/03 10/05/02 18/05/01 - -
Price 3.19 3.72 4.05 3.46 3.58 3.01 0.00 -
P/RPS 2.31 2.82 2.66 2.83 2.80 2.97 0.00 -
P/EPS 48.40 62.18 14.95 59.20 19.09 24.51 0.00 -
EY 2.07 1.61 6.69 1.69 5.24 4.08 0.00 -
DY 0.63 0.00 0.00 0.00 2.79 2.66 0.00 -
P/NAPS 0.94 1.11 1.20 1.11 1.12 0.98 0.00 -

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
Post a Comment