[TASCO] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.38%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 469,211 473,788 451,570 473,452 443,362 424,893 406,738 9.96%
PBT 37,364 37,056 35,800 34,420 32,778 30,901 29,882 16.01%
Tax -2,688 -9,476 -8,636 -8,480 -7,948 -9,092 -7,902 -51.17%
NP 34,676 27,580 27,164 25,940 24,830 21,809 21,980 35.40%
-
NP to SH 34,590 27,502 27,090 25,860 24,776 21,740 21,926 35.40%
-
Tax Rate 7.19% 25.57% 24.12% 24.64% 24.25% 29.42% 26.44% -
Total Cost 434,535 446,208 424,406 447,512 418,532 403,084 384,758 8.42%
-
Net Worth 241,000 205,970 220,081 219,829 213,965 205,936 203,055 12.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 12,899 - - - 9,128 - - -
Div Payout % 37.29% - - - 36.84% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 241,000 205,970 220,081 219,829 213,965 205,936 203,055 12.06%
NOSH 99,999 99,985 100,036 99,922 99,983 99,969 100,027 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.39% 5.82% 6.02% 5.48% 5.60% 5.13% 5.40% -
ROE 14.35% 13.35% 12.31% 11.76% 11.58% 10.56% 10.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 469.21 473.86 451.40 473.82 443.43 425.02 406.63 9.98%
EPS 34.59 27.51 27.08 25.88 24.78 21.75 21.92 35.42%
DPS 12.90 0.00 0.00 0.00 9.13 0.00 0.00 -
NAPS 2.41 2.06 2.20 2.20 2.14 2.06 2.03 12.08%
Adjusted Per Share Value based on latest NOSH - 99,922
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.65 59.22 56.45 59.18 55.42 53.11 50.84 9.96%
EPS 4.32 3.44 3.39 3.23 3.10 2.72 2.74 35.35%
DPS 1.61 0.00 0.00 0.00 1.14 0.00 0.00 -
NAPS 0.3013 0.2575 0.2751 0.2748 0.2675 0.2574 0.2538 12.08%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.62 1.47 1.50 1.60 1.40 1.16 1.03 -
P/RPS 0.35 0.31 0.33 0.34 0.32 0.27 0.25 25.06%
P/EPS 4.68 5.34 5.54 6.18 5.65 5.33 4.70 -0.28%
EY 21.35 18.71 18.05 16.18 17.70 18.75 21.28 0.21%
DY 7.96 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.67 0.71 0.68 0.73 0.65 0.56 0.51 19.89%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 09/11/11 10/08/11 23/05/11 25/02/11 11/11/10 17/08/10 -
Price 1.85 1.59 1.50 1.66 1.45 1.45 1.00 -
P/RPS 0.39 0.34 0.33 0.35 0.33 0.34 0.25 34.39%
P/EPS 5.35 5.78 5.54 6.41 5.85 6.67 4.56 11.20%
EY 18.70 17.30 18.05 15.59 17.09 15.00 21.92 -10.02%
DY 6.97 0.00 0.00 0.00 6.30 0.00 0.00 -
P/NAPS 0.77 0.77 0.68 0.75 0.68 0.70 0.49 35.05%

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