[TASCO] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 116.59%
YoY- -26.97%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 372,733 349,048 277,816 246,722 257,417 315,408 225,794 8.34%
PBT 10,415 21,407 19,044 17,861 24,196 22,864 18,498 -8.77%
Tax -2,458 -5,099 -4,798 -4,616 -6,085 -5,744 -4,589 -9.49%
NP 7,957 16,308 14,246 13,245 18,111 17,120 13,909 -8.54%
-
NP to SH 7,785 16,186 14,134 13,184 18,054 17,064 13,868 -8.81%
-
Tax Rate 23.60% 23.82% 25.19% 25.84% 25.15% 25.12% 24.81% -
Total Cost 364,776 332,740 263,570 233,477 239,306 298,288 211,885 9.07%
-
Net Worth 364,000 351,999 327,999 306,999 290,000 268,000 244,964 6.53%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Div - - - - - 50 - -
Div Payout % - - - - - 0.29% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 364,000 351,999 327,999 306,999 290,000 268,000 244,964 6.53%
NOSH 200,000 200,000 200,000 100,000 100,000 100,000 99,985 11.72%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin 2.13% 4.67% 5.13% 5.37% 7.04% 5.43% 6.16% -
ROE 2.14% 4.60% 4.31% 4.29% 6.23% 6.37% 5.66% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 186.37 174.52 138.91 246.72 257.42 315.41 225.83 -3.02%
EPS 3.89 8.09 7.07 13.18 18.05 17.06 13.87 -18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.82 1.76 1.64 3.07 2.90 2.68 2.45 -4.64%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 46.59 43.63 34.73 30.84 32.18 39.43 28.22 8.34%
EPS 0.97 2.02 1.77 1.65 2.26 2.13 1.73 -8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.455 0.44 0.41 0.3838 0.3625 0.335 0.3062 6.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 -
Price 1.59 2.34 1.52 3.60 3.40 2.00 2.07 -
P/RPS 0.85 1.34 1.09 1.46 1.32 0.63 0.92 -1.25%
P/EPS 40.85 28.91 21.51 27.31 18.83 11.72 14.92 17.47%
EY 2.45 3.46 4.65 3.66 5.31 8.53 6.70 -14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.87 1.33 0.93 1.17 1.17 0.75 0.84 0.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 15/11/18 16/11/17 16/11/16 12/11/15 18/11/14 14/11/13 08/08/12 -
Price 1.24 2.37 1.50 1.86 3.06 2.11 2.18 -
P/RPS 0.67 1.36 1.08 0.75 1.19 0.67 0.97 -5.74%
P/EPS 31.86 29.28 21.23 14.11 16.95 12.37 15.72 11.95%
EY 3.14 3.41 4.71 7.09 5.90 8.09 6.36 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.68 1.35 0.91 0.61 1.06 0.79 0.89 -4.21%

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