[TASCO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 38.21%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 437,010 277,816 129,690 515,666 390,392 246,722 118,844 137.29%
PBT 31,358 19,044 8,148 44,082 29,646 17,861 8,269 142.20%
Tax -8,058 -4,798 -2,068 -13,372 -7,433 -4,616 -2,146 140.61%
NP 23,300 14,246 6,080 30,710 22,213 13,245 6,123 142.75%
-
NP to SH 23,145 14,134 6,009 30,607 22,146 13,184 6,087 142.63%
-
Tax Rate 25.70% 25.19% 25.38% 30.33% 25.07% 25.84% 25.95% -
Total Cost 413,710 263,570 123,610 484,956 368,179 233,477 112,721 137.00%
-
Net Worth 338,000 327,999 325,999 320,000 316,000 306,999 303,999 7.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,000 - - 9,000 4,000 - - -
Div Payout % 17.28% - - 29.41% 18.06% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 338,000 327,999 325,999 320,000 316,000 306,999 303,999 7.28%
NOSH 200,000 200,000 200,000 200,000 200,000 100,000 100,000 58.40%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.33% 5.13% 4.69% 5.96% 5.69% 5.37% 5.15% -
ROE 6.85% 4.31% 1.84% 9.56% 7.01% 4.29% 2.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 218.51 138.91 64.85 257.83 195.20 246.72 118.84 49.80%
EPS 11.57 7.07 3.00 15.30 11.07 13.18 6.09 53.09%
DPS 2.00 0.00 0.00 4.50 2.00 0.00 0.00 -
NAPS 1.69 1.64 1.63 1.60 1.58 3.07 3.04 -32.26%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.63 34.73 16.21 64.46 48.80 30.84 14.86 137.26%
EPS 2.89 1.77 0.75 3.83 2.77 1.65 0.76 142.64%
DPS 0.50 0.00 0.00 1.13 0.50 0.00 0.00 -
NAPS 0.4225 0.41 0.4075 0.40 0.395 0.3838 0.38 7.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.50 1.52 1.55 1.59 1.70 3.60 3.97 -
P/RPS 0.69 1.09 2.39 0.62 0.87 1.46 3.34 -64.88%
P/EPS 12.96 21.51 51.59 10.39 15.35 27.31 65.22 -65.78%
EY 7.72 4.65 1.94 9.62 6.51 3.66 1.53 192.74%
DY 1.33 0.00 0.00 2.83 1.18 0.00 0.00 -
P/NAPS 0.89 0.93 0.95 0.99 1.08 1.17 1.31 -22.62%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 16/11/16 17/08/16 27/05/16 24/02/16 12/11/15 12/08/15 -
Price 1.74 1.50 1.52 1.59 1.52 1.86 3.88 -
P/RPS 0.80 1.08 2.34 0.62 0.78 0.75 3.26 -60.63%
P/EPS 15.04 21.23 50.59 10.39 13.73 14.11 63.74 -61.64%
EY 6.65 4.71 1.98 9.62 7.28 7.09 1.57 160.64%
DY 1.15 0.00 0.00 2.83 1.32 0.00 0.00 -
P/NAPS 1.03 0.91 0.93 0.99 0.96 0.61 1.28 -13.42%

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