[TASCO] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 153.0%
YoY- 147.6%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,160,200 946,612 867,637 816,044 714,260 747,438 748,269 33.99%
PBT 85,496 60,689 50,034 41,650 20,916 20,598 18,368 179.03%
Tax -20,796 -17,020 -14,058 -12,062 -7,292 -10,692 -5,656 138.41%
NP 64,700 43,669 35,976 29,588 13,624 9,906 12,712 196.18%
-
NP to SH 63,064 41,274 33,246 26,676 10,544 8,891 12,356 196.73%
-
Tax Rate 24.32% 28.04% 28.10% 28.96% 34.86% 51.91% 30.79% -
Total Cost 1,095,500 902,943 831,661 786,456 700,636 737,532 735,557 30.44%
-
Net Worth 471,999 471,999 453,999 446,000 434,000 436,000 436,000 5.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 16,000 5,333 8,000 - 4,000 - -
Div Payout % - 38.77% 16.04% 29.99% - 44.99% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 471,999 471,999 453,999 446,000 434,000 436,000 436,000 5.43%
NOSH 800,000 800,000 200,000 200,000 200,000 200,000 200,000 152.19%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.58% 4.61% 4.15% 3.63% 1.91% 1.33% 1.70% -
ROE 13.36% 8.74% 7.32% 5.98% 2.43% 2.04% 2.83% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 145.03 118.33 433.82 408.02 357.13 373.72 374.13 -46.86%
EPS 7.88 5.16 16.63 13.34 5.28 4.45 6.17 17.73%
DPS 0.00 2.00 2.67 4.00 0.00 2.00 0.00 -
NAPS 0.59 0.59 2.27 2.23 2.17 2.18 2.18 -58.19%
Adjusted Per Share Value based on latest NOSH - 200,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 145.03 118.33 108.45 102.01 89.28 93.43 93.53 34.00%
EPS 7.88 5.16 4.16 3.33 1.32 1.11 1.54 197.23%
DPS 0.00 2.00 0.67 1.00 0.00 0.50 0.00 -
NAPS 0.59 0.59 0.5675 0.5575 0.5425 0.545 0.545 5.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.05 1.05 3.01 1.42 0.905 0.76 1.20 -
P/RPS 0.72 0.89 0.69 0.35 0.25 0.20 0.32 71.79%
P/EPS 13.32 20.35 18.11 10.65 17.17 17.10 19.42 -22.24%
EY 7.51 4.91 5.52 9.39 5.83 5.85 5.15 28.62%
DY 0.00 1.90 0.89 2.82 0.00 2.63 0.00 -
P/NAPS 1.78 1.78 1.33 0.64 0.42 0.35 0.55 118.95%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/07/21 27/04/21 27/01/21 23/10/20 26/08/20 18/06/20 27/02/20 -
Price 1.03 1.26 4.06 2.30 0.85 0.905 1.11 -
P/RPS 0.71 1.06 0.94 0.56 0.24 0.24 0.30 77.68%
P/EPS 13.07 24.42 24.42 17.24 16.12 20.36 17.97 -19.13%
EY 7.65 4.09 4.09 5.80 6.20 4.91 5.57 23.58%
DY 0.00 1.59 0.66 1.74 0.00 2.21 0.00 -
P/NAPS 1.75 2.14 1.79 1.03 0.39 0.42 0.51 127.66%

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