[TASCO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 129.84%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 559,613 443,531 315,408 197,357 93,033 442,448 337,985 39.99%
PBT 42,061 33,595 22,864 13,495 5,957 35,315 28,432 29.86%
Tax -11,549 -8,185 -5,744 -3,314 -1,523 -6,339 -7,267 36.22%
NP 30,512 25,410 17,120 10,181 4,434 28,976 21,165 27.64%
-
NP to SH 30,409 25,329 17,064 10,143 4,413 28,889 21,100 27.61%
-
Tax Rate 27.46% 24.36% 25.12% 24.56% 25.57% 17.95% 25.56% -
Total Cost 529,101 418,121 298,288 187,176 88,599 413,472 316,820 40.80%
-
Net Worth 276,999 273,000 268,000 260,999 259,999 254,999 251,999 6.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,010 5,340 50 - - 12,010 - -
Div Payout % 29.63% 21.08% 0.29% - - 41.57% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 276,999 273,000 268,000 260,999 259,999 254,999 251,999 6.51%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.45% 5.73% 5.43% 5.16% 4.77% 6.55% 6.26% -
ROE 10.98% 9.28% 6.37% 3.89% 1.70% 11.33% 8.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 559.61 443.53 315.41 197.36 93.03 442.45 337.99 39.99%
EPS 30.41 25.33 17.06 10.14 4.41 28.89 21.10 27.62%
DPS 9.01 5.34 0.05 0.00 0.00 12.01 0.00 -
NAPS 2.77 2.73 2.68 2.61 2.60 2.55 2.52 6.51%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 69.95 55.44 39.43 24.67 11.63 55.31 42.25 39.99%
EPS 3.80 3.17 2.13 1.27 0.55 3.61 2.64 27.51%
DPS 1.13 0.67 0.01 0.00 0.00 1.50 0.00 -
NAPS 0.3463 0.3413 0.335 0.3263 0.325 0.3188 0.315 6.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.50 2.09 2.00 2.15 2.03 2.00 2.04 -
P/RPS 0.45 0.47 0.63 1.09 2.18 0.45 0.60 -17.46%
P/EPS 8.22 8.25 11.72 21.20 46.00 6.92 9.67 -10.27%
EY 12.16 12.12 8.53 4.72 2.17 14.44 10.34 11.42%
DY 3.60 2.56 0.03 0.00 0.00 6.01 0.00 -
P/NAPS 0.90 0.77 0.75 0.82 0.78 0.78 0.81 7.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 18/02/14 14/11/13 19/08/13 13/05/13 21/02/13 22/11/12 -
Price 2.57 2.12 2.11 2.16 2.39 2.03 2.00 -
P/RPS 0.46 0.48 0.67 1.09 2.57 0.46 0.59 -15.30%
P/EPS 8.45 8.37 12.37 21.30 54.16 7.03 9.48 -7.38%
EY 11.83 11.95 8.09 4.70 1.85 14.23 10.55 7.94%
DY 3.51 2.52 0.02 0.00 0.00 5.92 0.00 -
P/NAPS 0.93 0.78 0.79 0.83 0.92 0.80 0.79 11.50%

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