[TASCO] QoQ Cumulative Quarter Result on 31-Mar-2012

Stock
[TASCO] TASCO BERHAD
Announcement Date
03-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -80.45%
YoY- 4.61%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 442,448 337,985 225,794 117,895 469,211 355,341 225,785 56.27%
PBT 35,315 28,432 18,498 9,106 37,364 27,792 17,900 56.97%
Tax -6,339 -7,267 -4,589 -2,322 -2,688 -7,107 -4,318 29.01%
NP 28,976 21,165 13,909 6,784 34,676 20,685 13,582 65.34%
-
NP to SH 28,889 21,100 13,868 6,763 34,590 20,627 13,545 65.31%
-
Tax Rate 17.95% 25.56% 24.81% 25.50% 7.19% 25.57% 24.12% -
Total Cost 413,472 316,820 211,885 111,111 434,535 334,656 212,203 55.68%
-
Net Worth 254,999 251,999 244,964 248,110 241,000 205,970 220,081 10.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,010 - - - 12,899 - - -
Div Payout % 41.57% - - - 37.29% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 254,999 251,999 244,964 248,110 241,000 205,970 220,081 10.26%
NOSH 100,000 100,000 99,985 100,044 99,999 99,985 100,036 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.55% 6.26% 6.16% 5.75% 7.39% 5.82% 6.02% -
ROE 11.33% 8.37% 5.66% 2.73% 14.35% 10.01% 6.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 442.45 337.99 225.83 117.84 469.21 355.39 225.70 56.31%
EPS 28.89 21.10 13.87 6.76 34.59 20.63 13.54 65.35%
DPS 12.01 0.00 0.00 0.00 12.90 0.00 0.00 -
NAPS 2.55 2.52 2.45 2.48 2.41 2.06 2.20 10.29%
Adjusted Per Share Value based on latest NOSH - 100,044
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.31 42.25 28.22 14.74 58.65 44.42 28.22 56.29%
EPS 3.61 2.64 1.73 0.85 4.32 2.58 1.69 65.48%
DPS 1.50 0.00 0.00 0.00 1.61 0.00 0.00 -
NAPS 0.3188 0.315 0.3062 0.3101 0.3013 0.2575 0.2751 10.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 2.04 2.07 2.05 1.62 1.47 1.50 -
P/RPS 0.45 0.60 0.92 0.46 0.35 0.41 0.66 -22.44%
P/EPS 6.92 9.67 14.92 7.10 4.68 7.13 11.08 -26.83%
EY 14.44 10.34 6.70 14.09 21.35 14.03 9.03 36.55%
DY 6.01 0.00 0.00 4.40 7.96 0.00 0.00 -
P/NAPS 0.78 0.81 0.84 1.03 0.67 0.71 0.68 9.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 08/08/12 03/05/12 22/02/12 09/11/11 10/08/11 -
Price 2.03 2.00 2.18 2.17 1.85 1.59 1.50 -
P/RPS 0.46 0.59 0.97 0.49 0.39 0.45 0.66 -21.30%
P/EPS 7.03 9.48 15.72 7.51 5.35 7.71 11.08 -26.06%
EY 14.23 10.55 6.36 13.31 18.70 12.97 9.03 35.23%
DY 5.92 0.00 0.00 4.15 6.97 0.00 0.00 -
P/NAPS 0.80 0.79 0.89 1.09 0.77 0.77 0.68 11.38%

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