[TASCO] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 22.17%
YoY- 0.89%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 390,392 246,722 118,844 494,305 380,056 257,417 134,802 102.78%
PBT 29,646 17,861 8,269 41,453 33,924 24,196 13,306 70.33%
Tax -7,433 -4,616 -2,146 -10,655 -8,715 -6,085 -3,306 71.36%
NP 22,213 13,245 6,123 30,798 25,209 18,111 10,000 69.99%
-
NP to SH 22,146 13,184 6,087 30,681 25,114 18,054 9,969 70.00%
-
Tax Rate 25.07% 25.84% 25.95% 25.70% 25.69% 25.15% 24.85% -
Total Cost 368,179 233,477 112,721 463,507 354,847 239,306 124,802 105.29%
-
Net Worth 316,000 306,999 303,999 299,000 297,047 290,000 286,999 6.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,000 - - 9,000 4,000 - - -
Div Payout % 18.06% - - 29.33% 15.93% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 316,000 306,999 303,999 299,000 297,047 290,000 286,999 6.60%
NOSH 200,000 100,000 100,000 100,000 100,015 100,000 100,000 58.53%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.69% 5.37% 5.15% 6.23% 6.63% 7.04% 7.42% -
ROE 7.01% 4.29% 2.00% 10.26% 8.45% 6.23% 3.47% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 195.20 246.72 118.84 494.31 380.00 257.42 134.80 27.90%
EPS 11.07 13.18 6.09 30.68 25.11 18.05 9.97 7.20%
DPS 2.00 0.00 0.00 9.00 4.00 0.00 0.00 -
NAPS 1.58 3.07 3.04 2.99 2.97 2.90 2.87 -32.75%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 48.80 30.84 14.86 61.79 47.51 32.18 16.85 102.78%
EPS 2.77 1.65 0.76 3.84 3.14 2.26 1.25 69.72%
DPS 0.50 0.00 0.00 1.13 0.50 0.00 0.00 -
NAPS 0.395 0.3838 0.38 0.3738 0.3713 0.3625 0.3588 6.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.70 3.60 3.97 3.53 2.78 3.40 2.60 -
P/RPS 0.87 1.46 3.34 0.71 0.73 1.32 1.93 -41.12%
P/EPS 15.35 27.31 65.22 11.51 11.07 18.83 26.08 -29.70%
EY 6.51 3.66 1.53 8.69 9.03 5.31 3.83 42.28%
DY 1.18 0.00 0.00 2.55 1.44 0.00 0.00 -
P/NAPS 1.08 1.17 1.31 1.18 0.94 1.17 0.91 12.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 12/11/15 12/08/15 18/05/15 11/02/15 18/11/14 06/08/14 -
Price 1.52 1.86 3.88 4.32 3.07 3.06 2.57 -
P/RPS 0.78 0.75 3.26 0.87 0.81 1.19 1.91 -44.86%
P/EPS 13.73 14.11 63.74 14.08 12.23 16.95 25.78 -34.22%
EY 7.28 7.09 1.57 7.10 8.18 5.90 3.88 51.95%
DY 1.32 0.00 0.00 2.08 1.30 0.00 0.00 -
P/NAPS 0.96 0.61 1.28 1.44 1.03 1.06 0.90 4.38%

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