[TASCO] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -6.47%
YoY- -55.16%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,414,202 867,637 748,269 743,236 720,944 582,680 520,522 18.10%
PBT 77,030 50,034 18,368 19,717 43,156 41,810 39,528 11.75%
Tax -21,002 -14,058 -5,656 -4,833 -10,413 -10,744 -9,910 13.32%
NP 56,028 35,976 12,712 14,884 32,742 31,066 29,617 11.19%
-
NP to SH 53,688 33,246 12,356 14,562 32,478 30,860 29,528 10.46%
-
Tax Rate 27.26% 28.10% 30.79% 24.51% 24.13% 25.70% 25.07% -
Total Cost 1,358,174 831,661 735,557 728,352 688,201 551,613 490,905 18.46%
-
Net Worth 488,000 453,999 436,000 368,000 361,999 338,000 316,000 7.50%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,666 5,333 - - 5,333 5,333 5,333 12.23%
Div Payout % 19.87% 16.04% - - 16.42% 17.28% 18.06% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 488,000 453,999 436,000 368,000 361,999 338,000 316,000 7.50%
NOSH 800,000 200,000 200,000 200,000 200,000 200,000 200,000 25.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.96% 4.15% 1.70% 2.00% 4.54% 5.33% 5.69% -
ROE 11.00% 7.32% 2.83% 3.96% 8.97% 9.13% 9.34% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 176.78 433.82 374.13 371.62 360.47 291.34 260.26 -6.23%
EPS 6.71 16.63 6.17 7.28 16.24 15.43 14.76 -12.30%
DPS 1.33 2.67 0.00 0.00 2.67 2.67 2.67 -10.95%
NAPS 0.61 2.27 2.18 1.84 1.81 1.69 1.58 -14.65%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 176.78 108.45 93.53 92.90 90.12 72.84 65.07 18.10%
EPS 6.71 4.16 1.54 1.82 4.06 3.86 3.69 10.46%
DPS 1.33 0.67 0.00 0.00 0.67 0.67 0.67 12.09%
NAPS 0.61 0.5675 0.545 0.46 0.4525 0.4225 0.395 7.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.16 3.01 1.20 1.00 2.08 1.50 1.70 -
P/RPS 0.66 0.69 0.32 0.27 0.58 0.51 0.65 0.25%
P/EPS 17.29 18.11 19.42 13.73 12.81 9.72 11.51 7.01%
EY 5.79 5.52 5.15 7.28 7.81 10.29 8.68 -6.51%
DY 1.15 0.89 0.00 0.00 1.28 1.78 1.57 -5.05%
P/NAPS 1.90 1.33 0.55 0.54 1.15 0.89 1.08 9.86%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 27/01/22 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 24/02/16 -
Price 1.11 4.06 1.11 1.36 1.99 1.74 1.52 -
P/RPS 0.63 0.94 0.30 0.37 0.55 0.60 0.58 1.38%
P/EPS 16.54 24.42 17.97 18.68 12.25 11.28 10.30 8.20%
EY 6.05 4.09 5.57 5.35 8.16 8.87 9.71 -7.57%
DY 1.20 0.66 0.00 0.00 1.34 1.53 1.75 -6.08%
P/NAPS 1.82 1.79 0.51 0.74 1.10 1.03 0.96 11.23%

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