[TASCO] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 14.92%
YoY- -26.86%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Revenue 518,760 475,376 539,208 394,714 473,452 362,716 211,948 13.13%
PBT 32,592 33,076 53,224 26,990 34,420 23,308 2,236 44.67%
Tax -8,272 -8,584 -13,224 -6,628 -8,480 -6,684 -604 43.43%
NP 24,320 24,492 40,000 20,362 25,940 16,624 1,632 45.11%
-
NP to SH 24,036 24,348 39,876 20,286 25,860 16,564 1,556 45.83%
-
Tax Rate 25.38% 25.95% 24.85% 24.56% 24.64% 28.68% 27.01% -
Total Cost 494,440 450,884 499,208 374,352 447,512 346,092 210,316 12.50%
-
Net Worth 325,999 303,999 286,999 260,999 219,829 196,047 179,538 8.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 325,999 303,999 286,999 260,999 219,829 196,047 179,538 8.56%
NOSH 200,000 100,000 100,000 100,000 99,922 100,024 99,743 10.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.69% 5.15% 7.42% 5.16% 5.48% 4.58% 0.77% -
ROE 7.37% 8.01% 13.89% 7.77% 11.76% 8.45% 0.87% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
RPS 259.38 475.38 539.21 394.71 473.82 362.63 212.49 2.78%
EPS 12.00 24.36 39.88 20.28 25.88 16.56 1.56 32.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 3.04 2.87 2.61 2.20 1.96 1.80 -1.35%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
RPS 64.85 59.42 67.40 49.34 59.18 45.34 26.49 13.13%
EPS 3.00 3.04 4.98 2.54 3.23 2.07 0.19 46.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.38 0.3588 0.3263 0.2748 0.2451 0.2244 8.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/03/11 31/03/10 31/03/09 -
Price 1.55 3.97 2.60 2.15 1.60 0.94 0.61 -
P/RPS 0.60 0.84 0.48 0.54 0.34 0.26 0.29 10.54%
P/EPS 12.90 16.31 6.52 10.60 6.18 5.68 39.10 -14.17%
EY 7.75 6.13 15.34 9.44 16.18 17.62 2.56 16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.31 0.91 0.82 0.73 0.48 0.34 15.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Date 17/08/16 12/08/15 06/08/14 19/08/13 23/05/11 11/05/10 13/05/09 -
Price 1.52 3.88 2.57 2.16 1.66 0.99 0.76 -
P/RPS 0.59 0.82 0.48 0.55 0.35 0.27 0.36 7.04%
P/EPS 12.65 15.94 6.44 10.65 6.41 5.98 48.72 -16.96%
EY 7.91 6.28 15.52 9.39 15.59 16.73 2.05 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.28 0.90 0.83 0.75 0.51 0.42 11.58%

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