[TASCO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 20.06%
YoY- 589.08%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 380,056 257,417 134,802 559,613 443,531 315,408 197,357 54.60%
PBT 33,924 24,196 13,306 42,061 33,595 22,864 13,495 84.56%
Tax -8,715 -6,085 -3,306 -11,549 -8,185 -5,744 -3,314 90.18%
NP 25,209 18,111 10,000 30,512 25,410 17,120 10,181 82.72%
-
NP to SH 25,114 18,054 9,969 30,409 25,329 17,064 10,143 82.71%
-
Tax Rate 25.69% 25.15% 24.85% 27.46% 24.36% 25.12% 24.56% -
Total Cost 354,847 239,306 124,802 529,101 418,121 298,288 187,176 52.99%
-
Net Worth 297,047 290,000 286,999 276,999 273,000 268,000 260,999 8.98%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,000 - - 9,010 5,340 50 - -
Div Payout % 15.93% - - 29.63% 21.08% 0.29% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 297,047 290,000 286,999 276,999 273,000 268,000 260,999 8.98%
NOSH 100,015 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.63% 7.04% 7.42% 5.45% 5.73% 5.43% 5.16% -
ROE 8.45% 6.23% 3.47% 10.98% 9.28% 6.37% 3.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 380.00 257.42 134.80 559.61 443.53 315.41 197.36 54.58%
EPS 25.11 18.05 9.97 30.41 25.33 17.06 10.14 82.73%
DPS 4.00 0.00 0.00 9.01 5.34 0.05 0.00 -
NAPS 2.97 2.90 2.87 2.77 2.73 2.68 2.61 8.97%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.51 32.18 16.85 69.95 55.44 39.43 24.67 54.60%
EPS 3.14 2.26 1.25 3.80 3.17 2.13 1.27 82.54%
DPS 0.50 0.00 0.00 1.13 0.67 0.01 0.00 -
NAPS 0.3713 0.3625 0.3588 0.3463 0.3413 0.335 0.3263 8.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.78 3.40 2.60 2.50 2.09 2.00 2.15 -
P/RPS 0.73 1.32 1.93 0.45 0.47 0.63 1.09 -23.39%
P/EPS 11.07 18.83 26.08 8.22 8.25 11.72 21.20 -35.07%
EY 9.03 5.31 3.83 12.16 12.12 8.53 4.72 53.92%
DY 1.44 0.00 0.00 3.60 2.56 0.03 0.00 -
P/NAPS 0.94 1.17 0.91 0.90 0.77 0.75 0.82 9.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 18/11/14 06/08/14 21/05/14 18/02/14 14/11/13 19/08/13 -
Price 3.07 3.06 2.57 2.57 2.12 2.11 2.16 -
P/RPS 0.81 1.19 1.91 0.46 0.48 0.67 1.09 -17.91%
P/EPS 12.23 16.95 25.78 8.45 8.37 12.37 21.30 -30.84%
EY 8.18 5.90 3.88 11.83 11.95 8.09 4.70 44.54%
DY 1.30 0.00 0.00 3.51 2.52 0.02 0.00 -
P/NAPS 1.03 1.06 0.90 0.93 0.78 0.79 0.83 15.43%

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