[TASCO] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 52.28%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 437,010 390,392 380,056 355,341 318,670 193,214 272,196 5.90%
PBT 31,358 29,646 33,924 27,792 23,176 9,462 15,349 9.03%
Tax -8,058 -7,433 -8,715 -7,107 -6,819 2,880 -4,232 8.11%
NP 23,300 22,213 25,209 20,685 16,357 12,342 11,117 9.37%
-
NP to SH 23,145 22,146 25,114 20,627 16,305 12,306 11,071 9.34%
-
Tax Rate 25.70% 25.07% 25.69% 25.57% 29.42% -30.44% 27.57% -
Total Cost 413,710 368,179 354,847 334,656 302,313 180,872 261,079 5.73%
-
Net Worth 338,000 316,000 297,047 205,970 205,936 191,937 170,015 8.67%
Dividend
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,000 4,000 4,000 - - 39 - -
Div Payout % 17.28% 18.06% 15.93% - - 0.32% - -
Equity
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 338,000 316,000 297,047 205,970 205,936 191,937 170,015 8.67%
NOSH 200,000 200,000 100,015 99,985 99,969 99,967 100,009 8.75%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.33% 5.69% 6.63% 5.82% 5.13% 6.39% 4.08% -
ROE 6.85% 7.01% 8.45% 10.01% 7.92% 6.41% 6.51% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 218.51 195.20 380.00 355.39 318.77 193.28 272.17 -2.62%
EPS 11.57 11.07 25.11 20.63 16.31 12.31 11.07 0.53%
DPS 2.00 2.00 4.00 0.00 0.00 0.04 0.00 -
NAPS 1.69 1.58 2.97 2.06 2.06 1.92 1.70 -0.07%
Adjusted Per Share Value based on latest NOSH - 100,028
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 54.63 48.80 47.51 44.42 39.83 24.15 34.02 5.90%
EPS 2.89 2.77 3.14 2.58 2.04 1.54 1.38 9.36%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.4225 0.395 0.3713 0.2575 0.2574 0.2399 0.2125 8.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.50 1.70 2.78 1.47 1.16 0.78 0.65 -
P/RPS 0.69 0.87 0.73 0.41 0.36 0.40 0.24 13.64%
P/EPS 12.96 15.35 11.07 7.13 7.11 6.34 5.87 10.06%
EY 7.72 6.51 9.03 14.03 14.06 15.78 17.03 -9.13%
DY 1.33 1.18 1.44 0.00 0.00 0.05 0.00 -
P/NAPS 0.89 1.08 0.94 0.71 0.56 0.41 0.38 10.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/02/17 24/02/16 11/02/15 09/11/11 11/11/10 11/11/09 12/11/08 -
Price 1.74 1.52 3.07 1.59 1.45 0.81 0.62 -
P/RPS 0.80 0.78 0.81 0.45 0.45 0.42 0.23 16.29%
P/EPS 15.04 13.73 12.23 7.71 8.89 6.58 5.60 12.70%
EY 6.65 7.28 8.18 12.97 11.25 15.20 17.85 -11.27%
DY 1.15 1.32 1.30 0.00 0.00 0.05 0.00 -
P/NAPS 1.03 0.96 1.03 0.77 0.70 0.42 0.36 13.57%

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