[TASCO] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -15.48%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 406,086 369,430 318,322 280,630 287,474 313,777 339,200 12.73%
PBT 27,873 25,266 19,427 14,159 16,688 17,996 19,141 28.44%
Tax -7,245 -428 934 2,454 2,922 -2,915 -3,159 73.82%
NP 20,628 24,838 20,361 16,613 19,610 15,081 15,982 18.52%
-
NP to SH 20,559 24,781 20,312 16,560 19,593 15,088 15,982 18.26%
-
Tax Rate 25.99% 1.69% -4.81% -17.33% -17.51% 16.20% 16.50% -
Total Cost 385,458 344,592 297,961 264,017 267,864 298,696 323,218 12.44%
-
Net Worth 206,077 203,059 196,047 192,180 192,080 183,233 179,538 9.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 30 70 70 70 - - - -
Div Payout % 0.15% 0.28% 0.34% 0.42% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 206,077 203,059 196,047 192,180 192,080 183,233 179,538 9.61%
NOSH 100,037 100,029 100,024 100,094 100,041 100,127 99,743 0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.08% 6.72% 6.40% 5.92% 6.82% 4.81% 4.71% -
ROE 9.98% 12.20% 10.36% 8.62% 10.20% 8.23% 8.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 405.93 369.32 318.25 280.37 287.35 313.38 340.07 12.51%
EPS 20.55 24.77 20.31 16.54 19.58 15.07 16.02 18.04%
DPS 0.03 0.07 0.07 0.07 0.00 0.00 0.00 -
NAPS 2.06 2.03 1.96 1.92 1.92 1.83 1.80 9.40%
Adjusted Per Share Value based on latest NOSH - 100,094
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.76 46.18 39.79 35.08 35.93 39.22 42.40 12.73%
EPS 2.57 3.10 2.54 2.07 2.45 1.89 2.00 18.17%
DPS 0.00 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.2576 0.2538 0.2451 0.2402 0.2401 0.229 0.2244 9.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.03 0.94 0.96 0.78 0.69 0.61 -
P/RPS 0.29 0.28 0.30 0.34 0.27 0.22 0.18 37.39%
P/EPS 5.64 4.16 4.63 5.80 3.98 4.58 3.81 29.85%
EY 17.72 24.05 21.60 17.23 25.11 21.84 26.27 -23.06%
DY 0.03 0.07 0.07 0.07 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.48 0.50 0.41 0.38 0.34 39.42%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 13/05/09 -
Price 1.45 1.00 0.99 0.93 0.81 0.80 0.76 -
P/RPS 0.36 0.27 0.31 0.33 0.28 0.26 0.22 38.82%
P/EPS 7.06 4.04 4.88 5.62 4.14 5.31 4.74 30.39%
EY 14.17 24.77 20.51 17.79 24.18 18.84 21.08 -23.24%
DY 0.02 0.07 0.07 0.08 0.00 0.00 0.00 -
P/NAPS 0.70 0.49 0.51 0.48 0.42 0.44 0.42 40.52%

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