[TASCO] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 26.18%
YoY- -9.02%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 555,632 493,444 514,834 473,112 451,588 451,570 406,738 5.11%
PBT 38,088 35,722 48,392 34,296 36,996 35,800 29,882 3.95%
Tax -9,596 -9,232 -12,170 -8,616 -9,178 -8,636 -7,902 3.15%
NP 28,492 26,490 36,222 25,680 27,818 27,164 21,980 4.23%
-
NP to SH 28,268 26,368 36,108 25,596 27,736 27,090 21,926 4.14%
-
Tax Rate 25.19% 25.84% 25.15% 25.12% 24.81% 24.12% 26.44% -
Total Cost 527,140 466,954 478,612 447,432 423,770 424,406 384,758 5.16%
-
Net Worth 327,999 306,999 290,000 268,000 244,964 220,081 203,055 7.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 75 - - - -
Div Payout % - - - 0.29% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 327,999 306,999 290,000 268,000 244,964 220,081 203,055 7.96%
NOSH 200,000 100,000 100,000 100,000 99,985 100,036 100,027 11.70%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.13% 5.37% 7.04% 5.43% 6.16% 6.02% 5.40% -
ROE 8.62% 8.59% 12.45% 9.55% 11.32% 12.31% 10.80% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 277.82 493.44 514.83 473.11 451.65 451.40 406.63 -5.90%
EPS 14.14 26.36 36.10 25.59 27.74 27.08 21.92 -6.76%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.64 3.07 2.90 2.68 2.45 2.20 2.03 -3.35%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 69.45 61.68 64.35 59.14 56.45 56.45 50.84 5.11%
EPS 3.53 3.30 4.51 3.20 3.47 3.39 2.74 4.13%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.41 0.3838 0.3625 0.335 0.3062 0.2751 0.2538 7.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 -
Price 1.52 3.60 3.40 2.00 2.07 1.50 1.03 -
P/RPS 0.55 0.73 0.66 0.42 0.46 0.33 0.25 13.42%
P/EPS 10.75 13.65 9.42 7.81 7.46 5.54 4.70 14.13%
EY 9.30 7.32 10.62 12.80 13.40 18.05 21.28 -12.39%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.93 1.17 1.17 0.75 0.84 0.68 0.51 10.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/11/16 12/11/15 18/11/14 14/11/13 08/08/12 10/08/11 17/08/10 -
Price 1.50 1.86 3.06 2.11 2.18 1.50 1.00 -
P/RPS 0.54 0.38 0.59 0.45 0.48 0.33 0.25 13.09%
P/EPS 10.61 7.05 8.47 8.24 7.86 5.54 4.56 14.44%
EY 9.42 14.18 11.80 12.13 12.72 18.05 21.92 -12.62%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.91 0.61 1.06 0.79 0.89 0.68 0.49 10.39%

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