[TASCO] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.53%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 372,132 442,448 450,646 451,588 471,580 469,211 473,788 -14.85%
PBT 23,828 35,315 37,909 36,996 36,424 37,364 37,056 -25.48%
Tax -6,092 -6,339 -9,689 -9,178 -9,288 -2,688 -9,476 -25.49%
NP 17,736 28,976 28,220 27,818 27,136 34,676 27,580 -25.47%
-
NP to SH 17,652 28,889 28,133 27,736 27,052 34,590 27,502 -25.57%
-
Tax Rate 25.57% 17.95% 25.56% 24.81% 25.50% 7.19% 25.57% -
Total Cost 354,396 413,472 422,426 423,770 444,444 434,535 446,208 -14.22%
-
Net Worth 259,999 254,999 251,999 244,964 248,110 241,000 205,970 16.78%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 12,010 - - - 12,899 - -
Div Payout % - 41.57% - - - 37.29% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 259,999 254,999 251,999 244,964 248,110 241,000 205,970 16.78%
NOSH 100,000 100,000 100,000 99,985 100,044 99,999 99,985 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.77% 6.55% 6.26% 6.16% 5.75% 7.39% 5.82% -
ROE 6.79% 11.33% 11.16% 11.32% 10.90% 14.35% 13.35% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 372.13 442.45 450.65 451.65 471.37 469.21 473.86 -14.86%
EPS 17.64 28.89 28.13 27.74 27.04 34.59 27.51 -25.62%
DPS 0.00 12.01 0.00 0.00 0.00 12.90 0.00 -
NAPS 2.60 2.55 2.52 2.45 2.48 2.41 2.06 16.77%
Adjusted Per Share Value based on latest NOSH - 99,929
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.52 55.31 56.33 56.45 58.95 58.65 59.22 -14.85%
EPS 2.21 3.61 3.52 3.47 3.38 4.32 3.44 -25.52%
DPS 0.00 1.50 0.00 0.00 0.00 1.61 0.00 -
NAPS 0.325 0.3188 0.315 0.3062 0.3101 0.3013 0.2575 16.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.03 2.00 2.04 2.07 2.05 1.62 1.47 -
P/RPS 0.55 0.45 0.45 0.46 0.42 0.35 0.31 46.50%
P/EPS 11.50 6.92 7.25 7.46 6.51 4.68 5.34 66.68%
EY 8.70 14.44 13.79 13.40 15.37 21.35 18.71 -39.95%
DY 0.00 6.01 0.00 0.00 4.79 7.96 0.00 -
P/NAPS 0.78 0.78 0.81 0.84 1.03 0.67 0.71 6.46%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 21/02/13 22/11/12 08/08/12 03/05/12 22/02/12 09/11/11 -
Price 2.39 2.03 2.00 2.18 2.17 1.85 1.59 -
P/RPS 0.64 0.46 0.44 0.48 0.45 0.39 0.34 52.39%
P/EPS 13.54 7.03 7.11 7.86 6.89 5.35 5.78 76.29%
EY 7.39 14.23 14.07 12.72 14.52 18.70 17.30 -43.25%
DY 0.00 5.92 0.00 0.00 4.53 6.97 0.00 -
P/NAPS 0.92 0.80 0.79 0.89 1.09 0.77 0.77 12.58%

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