[TASCO] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
06-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -67.22%
YoY- -1.72%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 494,305 380,056 257,417 134,802 559,613 443,531 315,408 34.95%
PBT 41,453 33,924 24,196 13,306 42,061 33,595 22,864 48.73%
Tax -10,655 -8,715 -6,085 -3,306 -11,549 -8,185 -5,744 51.02%
NP 30,798 25,209 18,111 10,000 30,512 25,410 17,120 47.96%
-
NP to SH 30,681 25,114 18,054 9,969 30,409 25,329 17,064 47.91%
-
Tax Rate 25.70% 25.69% 25.15% 24.85% 27.46% 24.36% 25.12% -
Total Cost 463,507 354,847 239,306 124,802 529,101 418,121 298,288 34.19%
-
Net Worth 299,000 297,047 290,000 286,999 276,999 273,000 268,000 7.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 9,000 4,000 - - 9,010 5,340 50 3098.08%
Div Payout % 29.33% 15.93% - - 29.63% 21.08% 0.29% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 299,000 297,047 290,000 286,999 276,999 273,000 268,000 7.57%
NOSH 100,000 100,015 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.23% 6.63% 7.04% 7.42% 5.45% 5.73% 5.43% -
ROE 10.26% 8.45% 6.23% 3.47% 10.98% 9.28% 6.37% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 494.31 380.00 257.42 134.80 559.61 443.53 315.41 34.95%
EPS 30.68 25.11 18.05 9.97 30.41 25.33 17.06 47.93%
DPS 9.00 4.00 0.00 0.00 9.01 5.34 0.05 3098.08%
NAPS 2.99 2.97 2.90 2.87 2.77 2.73 2.68 7.57%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 61.79 47.51 32.18 16.85 69.95 55.44 39.43 34.95%
EPS 3.84 3.14 2.26 1.25 3.80 3.17 2.13 48.18%
DPS 1.13 0.50 0.00 0.00 1.13 0.67 0.01 2244.06%
NAPS 0.3738 0.3713 0.3625 0.3588 0.3463 0.3413 0.335 7.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.53 2.78 3.40 2.60 2.50 2.09 2.00 -
P/RPS 0.71 0.73 1.32 1.93 0.45 0.47 0.63 8.30%
P/EPS 11.51 11.07 18.83 26.08 8.22 8.25 11.72 -1.19%
EY 8.69 9.03 5.31 3.83 12.16 12.12 8.53 1.24%
DY 2.55 1.44 0.00 0.00 3.60 2.56 0.03 1838.45%
P/NAPS 1.18 0.94 1.17 0.91 0.90 0.77 0.75 35.31%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 11/02/15 18/11/14 06/08/14 21/05/14 18/02/14 14/11/13 -
Price 4.32 3.07 3.06 2.57 2.57 2.12 2.11 -
P/RPS 0.87 0.81 1.19 1.91 0.46 0.48 0.67 19.04%
P/EPS 14.08 12.23 16.95 25.78 8.45 8.37 12.37 9.02%
EY 7.10 8.18 5.90 3.88 11.83 11.95 8.09 -8.34%
DY 2.08 1.30 0.00 0.00 3.51 2.52 0.02 2117.77%
P/NAPS 1.44 1.03 1.06 0.90 0.93 0.78 0.79 49.27%

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