[TASCO] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 52.28%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 225,794 117,895 469,211 355,341 225,785 118,363 443,362 -36.25%
PBT 18,498 9,106 37,364 27,792 17,900 8,605 32,778 -31.73%
Tax -4,589 -2,322 -2,688 -7,107 -4,318 -2,120 -7,948 -30.68%
NP 13,909 6,784 34,676 20,685 13,582 6,485 24,830 -32.07%
-
NP to SH 13,868 6,763 34,590 20,627 13,545 6,465 24,776 -32.10%
-
Tax Rate 24.81% 25.50% 7.19% 25.57% 24.12% 24.64% 24.25% -
Total Cost 211,885 111,111 434,535 334,656 212,203 111,878 418,532 -36.50%
-
Net Worth 244,964 248,110 241,000 205,970 220,081 219,829 213,965 9.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 12,899 - - - 9,128 -
Div Payout % - - 37.29% - - - 36.84% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 244,964 248,110 241,000 205,970 220,081 219,829 213,965 9.44%
NOSH 99,985 100,044 99,999 99,985 100,036 99,922 99,983 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.16% 5.75% 7.39% 5.82% 6.02% 5.48% 5.60% -
ROE 5.66% 2.73% 14.35% 10.01% 6.15% 2.94% 11.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 225.83 117.84 469.21 355.39 225.70 118.45 443.43 -36.25%
EPS 13.87 6.76 34.59 20.63 13.54 6.47 24.78 -32.10%
DPS 0.00 0.00 12.90 0.00 0.00 0.00 9.13 -
NAPS 2.45 2.48 2.41 2.06 2.20 2.20 2.14 9.44%
Adjusted Per Share Value based on latest NOSH - 100,028
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.22 14.74 58.65 44.42 28.22 14.80 55.42 -36.25%
EPS 1.73 0.85 4.32 2.58 1.69 0.81 3.10 -32.24%
DPS 0.00 0.00 1.61 0.00 0.00 0.00 1.14 -
NAPS 0.3062 0.3101 0.3013 0.2575 0.2751 0.2748 0.2675 9.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.07 2.05 1.62 1.47 1.50 1.60 1.40 -
P/RPS 0.92 0.46 0.35 0.41 0.66 1.35 0.32 102.31%
P/EPS 14.92 7.10 4.68 7.13 11.08 24.73 5.65 91.16%
EY 6.70 14.09 21.35 14.03 9.03 4.04 17.70 -47.70%
DY 0.00 4.40 7.96 0.00 0.00 0.00 6.52 -
P/NAPS 0.84 1.03 0.67 0.71 0.68 0.73 0.65 18.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 08/08/12 03/05/12 22/02/12 09/11/11 10/08/11 23/05/11 25/02/11 -
Price 2.18 2.17 1.85 1.59 1.50 1.66 1.45 -
P/RPS 0.97 0.49 0.39 0.45 0.66 1.40 0.33 105.33%
P/EPS 15.72 7.51 5.35 7.71 11.08 25.66 5.85 93.40%
EY 6.36 13.31 18.70 12.97 9.03 3.90 17.09 -48.29%
DY 0.00 4.15 6.97 0.00 0.00 0.00 6.30 -
P/NAPS 0.89 1.09 0.77 0.77 0.68 0.75 0.68 19.67%

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