[TASEK] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TASEK] TASEK CORPORATION BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -1.28%
YoY- 6.78%
Quarter Report
Latest QR
Upcoming QR
TASEK's Result
TASEK's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 553,114 616,133 707,584 659,122 603,828 550,001 590,432 -1.08%
PBT -7,153 42,664 118,134 135,383 125,098 115,136 134,775 -
Tax 160 -11,446 -27,778 -31,682 -27,980 -26,438 -30,124 -
NP -6,993 31,218 90,356 103,701 97,118 88,698 104,651 -
-
NP to SH -6,993 31,218 90,356 103,701 97,118 88,698 104,651 -
-
Tax Rate - 26.83% 23.51% 23.40% 22.37% 22.96% 22.35% -
Total Cost 560,107 584,915 617,228 555,421 506,710 461,303 485,781 2.40%
-
Net Worth 580,420 648,139 715,141 793,483 905,994 975,563 968,841 -8.18%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 48,457 86,108 133,588 206,507 184,645 146,022 123,959 -14.48%
Div Payout % 0.00% 275.83% 147.85% 199.14% 190.13% 164.63% 118.45% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 580,420 648,139 715,141 793,483 905,994 975,563 968,841 -8.18%
NOSH 123,621 123,621 121,571 121,593 121,556 124,093 121,785 0.24%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -1.26% 5.07% 12.77% 15.73% 16.08% 16.13% 17.72% -
ROE -1.20% 4.82% 12.63% 13.07% 10.72% 9.09% 10.80% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 456.58 508.60 582.03 542.07 496.75 443.21 484.81 -0.99%
EPS -5.77 25.77 74.32 85.28 79.90 71.48 85.93 -
DPS 40.00 71.08 110.00 170.00 152.00 120.00 100.00 -14.15%
NAPS 4.7912 5.3502 5.8825 6.5257 7.4533 7.8615 7.9553 -8.10%
Adjusted Per Share Value based on latest NOSH - 121,593
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 447.43 498.40 572.38 533.18 488.45 444.91 477.61 -1.08%
EPS -5.66 25.25 73.09 83.89 78.56 71.75 84.65 -
DPS 39.20 69.66 108.06 167.05 149.36 118.12 100.27 -14.48%
NAPS 4.6952 5.243 5.785 6.4187 7.3288 7.8916 7.8372 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.00 13.60 15.30 16.40 15.10 15.40 8.50 -
P/RPS 1.75 2.67 2.63 3.03 3.04 3.47 1.75 0.00%
P/EPS -138.59 52.78 20.59 19.23 18.90 21.55 9.89 -
EY -0.72 1.89 4.86 5.20 5.29 4.64 10.11 -
DY 5.00 5.23 7.19 10.37 10.07 7.79 11.76 -13.27%
P/NAPS 1.67 2.54 2.60 2.51 2.03 1.96 1.07 7.69%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 27/04/17 28/04/16 28/04/15 29/04/14 29/04/13 30/04/12 -
Price 8.18 13.60 15.70 16.76 15.98 15.60 8.67 -
P/RPS 1.79 2.67 2.70 3.09 3.22 3.52 1.79 0.00%
P/EPS -141.71 52.78 21.12 19.65 20.00 21.83 10.09 -
EY -0.71 1.89 4.73 5.09 5.00 4.58 9.91 -
DY 4.89 5.23 7.01 10.14 9.51 7.69 11.53 -13.31%
P/NAPS 1.71 2.54 2.67 2.57 2.14 1.98 1.09 7.79%

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