[TASCO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 199.2%
YoY- 11.16%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 406,738 362,716 280,630 257,618 229,138 211,948 366,456 7.22%
PBT 29,882 23,308 14,159 12,616 7,668 2,236 22,575 20.61%
Tax -7,902 -6,684 2,454 3,840 -2,138 -604 -4,190 52.82%
NP 21,980 16,624 16,613 16,456 5,530 1,632 18,385 12.68%
-
NP to SH 21,926 16,564 16,560 16,408 5,484 1,556 18,358 12.60%
-
Tax Rate 26.44% 28.68% -17.33% -30.44% 27.88% 27.01% 18.56% -
Total Cost 384,758 346,092 264,017 241,162 223,608 210,316 348,071 6.92%
-
Net Worth 203,055 196,047 192,000 191,937 183,133 179,538 179,975 8.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 70 53 - - - -
Div Payout % - - 0.42% 0.32% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,055 196,047 192,000 191,937 183,133 179,538 179,975 8.40%
NOSH 100,027 100,024 100,000 99,967 100,072 99,743 99,986 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.40% 4.58% 5.92% 6.39% 2.41% 0.77% 5.02% -
ROE 10.80% 8.45% 8.63% 8.55% 2.99% 0.87% 10.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 406.63 362.63 280.63 257.70 228.97 212.49 366.51 7.19%
EPS 21.92 16.56 16.56 16.41 5.48 1.56 18.36 12.57%
DPS 0.00 0.00 0.07 0.05 0.00 0.00 0.00 -
NAPS 2.03 1.96 1.92 1.92 1.83 1.80 1.80 8.37%
Adjusted Per Share Value based on latest NOSH - 100,041
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.84 45.34 35.08 32.20 28.64 26.49 45.81 7.21%
EPS 2.74 2.07 2.07 2.05 0.69 0.19 2.29 12.74%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.2538 0.2451 0.24 0.2399 0.2289 0.2244 0.225 8.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.03 0.94 0.96 0.78 0.69 0.61 0.60 -
P/RPS 0.25 0.26 0.34 0.30 0.30 0.29 0.16 34.76%
P/EPS 4.70 5.68 5.80 4.75 12.59 39.10 3.27 27.44%
EY 21.28 17.62 17.25 21.04 7.94 2.56 30.60 -21.55%
DY 0.00 0.00 0.07 0.07 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.50 0.41 0.38 0.34 0.33 33.77%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 13/05/09 11/02/09 -
Price 1.00 0.99 0.93 0.81 0.80 0.76 0.55 -
P/RPS 0.25 0.27 0.33 0.31 0.35 0.36 0.15 40.70%
P/EPS 4.56 5.98 5.62 4.94 14.60 48.72 3.00 32.30%
EY 21.92 16.73 17.81 20.26 6.85 2.05 33.38 -24.50%
DY 0.00 0.00 0.08 0.07 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.48 0.42 0.44 0.42 0.31 35.80%

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