[TASEK] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
05-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -60.11%
YoY- -78.0%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 467,160 349,670 255,125 240,516 278,852 223,425 233,781 11.22%
PBT 91,583 101,831 9,206 21,445 68,485 20,899 32,080 17.49%
Tax -20,817 -12,545 2,975 -10,519 -18,813 -10,211 2,243 -
NP 70,766 89,286 12,181 10,926 49,672 10,688 34,323 11.76%
-
NP to SH 70,766 89,286 12,181 10,926 49,672 10,688 34,323 11.76%
-
Tax Rate 22.73% 12.32% -32.32% 49.05% 27.47% 48.86% -6.99% -
Total Cost 396,394 260,384 242,944 229,590 229,180 212,737 199,458 11.13%
-
Net Worth 833,296 771,874 624,452 611,559 616,613 568,238 583,484 5.62%
Dividend
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 18,454 3,690 - - - 18,305 -
Div Payout % - 20.67% 30.30% - - - 53.33% -
Equity
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 833,296 771,874 624,452 611,559 616,613 568,238 583,484 5.62%
NOSH 185,082 184,982 184,814 182,642 183,352 182,860 183,036 0.17%
Ratio Analysis
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.15% 25.53% 4.77% 4.54% 17.81% 4.78% 14.68% -
ROE 8.49% 11.57% 1.95% 1.79% 8.06% 1.88% 5.88% -
Per Share
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 252.41 189.03 138.04 131.69 152.09 122.18 127.72 11.03%
EPS 38.23 48.27 6.59 5.98 27.09 5.84 18.75 11.57%
DPS 0.00 10.00 2.00 0.00 0.00 0.00 10.00 -
NAPS 4.5023 4.1727 3.3788 3.3484 3.363 3.1075 3.1878 5.44%
Adjusted Per Share Value based on latest NOSH - 182,642
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 377.90 282.86 206.38 194.56 225.57 180.73 189.11 11.22%
EPS 57.24 72.23 9.85 8.84 40.18 8.65 27.76 11.76%
DPS 0.00 14.93 2.99 0.00 0.00 0.00 14.81 -
NAPS 6.7407 6.2439 5.0513 4.947 4.9879 4.5966 4.7199 5.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/09/08 28/09/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.89 5.75 3.31 3.72 4.37 3.43 3.64 -
P/RPS 1.94 3.04 2.40 2.82 2.87 2.81 2.85 -5.73%
P/EPS 12.79 11.91 50.22 62.18 16.13 58.68 19.41 -6.20%
EY 7.82 8.39 1.99 1.61 6.20 1.70 5.15 6.62%
DY 0.00 1.74 0.60 0.00 0.00 0.00 2.75 -
P/NAPS 1.09 1.38 0.98 1.11 1.30 1.10 1.14 -0.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 14/11/08 25/10/07 10/05/06 05/05/05 07/05/04 22/05/03 10/05/02 -
Price 4.56 5.81 3.19 3.72 4.05 3.46 3.58 -
P/RPS 1.81 3.07 2.31 2.82 2.66 2.83 2.80 -6.48%
P/EPS 11.93 12.04 48.40 62.18 14.95 59.20 19.09 -6.97%
EY 8.38 8.31 2.07 1.61 6.69 1.69 5.24 7.48%
DY 0.00 1.72 0.63 0.00 0.00 0.00 2.79 -
P/NAPS 1.01 1.39 0.94 1.11 1.20 1.11 1.12 -1.57%

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