[TASCO] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 31.81%
YoY- 431.08%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,481,413 1,356,536 1,144,155 1,058,097 946,612 836,964 784,395 52.84%
PBT 88,148 80,936 85,171 76,834 60,689 44,347 33,758 89.73%
Tax -20,426 -22,228 -23,896 -20,396 -17,020 -16,994 -14,714 24.46%
NP 67,722 58,708 61,275 56,438 43,669 27,353 19,044 133.15%
-
NP to SH 65,251 56,605 59,389 54,404 41,274 24,558 16,841 146.89%
-
Tax Rate 23.17% 27.46% 28.06% 26.55% 28.04% 38.32% 43.59% -
Total Cost 1,413,691 1,297,828 1,082,880 1,001,659 902,943 809,611 765,351 50.59%
-
Net Worth 519,999 488,000 488,000 471,999 471,999 453,999 446,000 10.78%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 8,000 8,000 8,000 4,000 4,000 8,000 8,000 0.00%
Div Payout % 12.26% 14.13% 13.47% 7.35% 9.69% 32.58% 47.50% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 519,999 488,000 488,000 471,999 471,999 453,999 446,000 10.78%
NOSH 800,000 800,000 800,000 800,000 800,000 200,000 200,000 152.19%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.57% 4.33% 5.36% 5.33% 4.61% 3.27% 2.43% -
ROE 12.55% 11.60% 12.17% 11.53% 8.74% 5.41% 3.78% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 185.18 169.57 143.02 132.26 118.33 418.48 392.20 -39.39%
EPS 8.16 7.08 7.42 6.80 5.16 12.28 8.42 -2.07%
DPS 1.00 1.00 1.00 0.50 0.50 4.00 4.00 -60.34%
NAPS 0.65 0.61 0.61 0.59 0.59 2.27 2.23 -56.07%
Adjusted Per Share Value based on latest NOSH - 800,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 185.18 169.57 143.02 132.26 118.33 104.62 98.05 52.85%
EPS 8.16 7.08 7.42 6.80 5.16 3.07 2.11 146.58%
DPS 1.00 1.00 1.00 0.50 0.50 1.00 1.00 0.00%
NAPS 0.65 0.61 0.61 0.59 0.59 0.5675 0.5575 10.78%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.11 1.16 1.12 1.05 1.05 3.01 1.42 -
P/RPS 0.60 0.68 0.78 0.79 0.89 0.72 0.36 40.61%
P/EPS 13.61 16.39 15.09 15.44 20.35 24.51 16.86 -13.31%
EY 7.35 6.10 6.63 6.48 4.91 4.08 5.93 15.40%
DY 0.90 0.86 0.89 0.48 0.48 1.33 2.82 -53.33%
P/NAPS 1.71 1.90 1.84 1.78 1.78 1.33 0.64 92.66%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 28/04/22 27/01/22 27/10/21 29/07/21 27/04/21 27/01/21 23/10/20 -
Price 1.18 1.11 1.30 1.03 1.26 4.06 2.30 -
P/RPS 0.64 0.65 0.91 0.78 1.06 0.97 0.59 5.57%
P/EPS 14.47 15.69 17.51 15.15 24.42 33.06 27.31 -34.54%
EY 6.91 6.37 5.71 6.60 4.09 3.02 3.66 52.81%
DY 0.85 0.90 0.77 0.49 0.40 0.99 1.74 -38.00%
P/NAPS 1.82 1.82 2.13 1.75 2.14 1.79 1.03 46.20%

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