[TASCO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 32.37%
YoY- 299.82%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 473,452 443,362 424,893 406,738 362,716 280,630 257,618 50.09%
PBT 34,420 32,778 30,901 29,882 23,308 14,159 12,616 95.37%
Tax -8,480 -7,948 -9,092 -7,902 -6,684 2,454 3,840 -
NP 25,940 24,830 21,809 21,980 16,624 16,613 16,456 35.48%
-
NP to SH 25,860 24,776 21,740 21,926 16,564 16,560 16,408 35.46%
-
Tax Rate 24.64% 24.25% 29.42% 26.44% 28.68% -17.33% -30.44% -
Total Cost 447,512 418,532 403,084 384,758 346,092 264,017 241,162 51.06%
-
Net Worth 219,829 213,965 205,936 203,055 196,047 192,000 191,937 9.47%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 9,128 - - - 70 53 -
Div Payout % - 36.84% - - - 0.42% 0.32% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 219,829 213,965 205,936 203,055 196,047 192,000 191,937 9.47%
NOSH 99,922 99,983 99,969 100,027 100,024 100,000 99,967 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.48% 5.60% 5.13% 5.40% 4.58% 5.92% 6.39% -
ROE 11.76% 11.58% 10.56% 10.80% 8.45% 8.63% 8.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 473.82 443.43 425.02 406.63 362.63 280.63 257.70 50.13%
EPS 25.88 24.78 21.75 21.92 16.56 16.56 16.41 35.52%
DPS 0.00 9.13 0.00 0.00 0.00 0.07 0.05 -
NAPS 2.20 2.14 2.06 2.03 1.96 1.92 1.92 9.50%
Adjusted Per Share Value based on latest NOSH - 100,029
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 59.18 55.42 53.11 50.84 45.34 35.08 32.20 50.09%
EPS 3.23 3.10 2.72 2.74 2.07 2.07 2.05 35.44%
DPS 0.00 1.14 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.2748 0.2675 0.2574 0.2538 0.2451 0.24 0.2399 9.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.60 1.40 1.16 1.03 0.94 0.96 0.78 -
P/RPS 0.34 0.32 0.27 0.25 0.26 0.34 0.30 8.71%
P/EPS 6.18 5.65 5.33 4.70 5.68 5.80 4.75 19.19%
EY 16.18 17.70 18.75 21.28 17.62 17.25 21.04 -16.07%
DY 0.00 6.52 0.00 0.00 0.00 0.07 0.07 -
P/NAPS 0.73 0.65 0.56 0.51 0.48 0.50 0.41 46.95%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 25/02/11 11/11/10 17/08/10 11/05/10 10/02/10 11/11/09 -
Price 1.66 1.45 1.45 1.00 0.99 0.93 0.81 -
P/RPS 0.35 0.33 0.34 0.25 0.27 0.33 0.31 8.43%
P/EPS 6.41 5.85 6.67 4.56 5.98 5.62 4.94 18.98%
EY 15.59 17.09 15.00 21.92 16.73 17.81 20.26 -16.04%
DY 0.00 6.30 0.00 0.00 0.00 0.08 0.07 -
P/NAPS 0.75 0.68 0.70 0.49 0.51 0.48 0.42 47.24%

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