[TASCO] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.57%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 559,613 469,211 443,362 280,630 366,456 330,686 354,855 6.48%
PBT 42,061 37,364 32,778 14,159 22,575 18,435 16,983 13.32%
Tax -11,549 -2,688 -7,948 2,454 -4,190 -5,209 -4,572 13.62%
NP 30,512 34,676 24,830 16,613 18,385 13,226 12,411 13.20%
-
NP to SH 30,409 34,590 24,776 16,560 18,358 13,205 12,381 13.19%
-
Tax Rate 27.46% 7.19% 24.25% -17.33% 18.56% 28.26% 26.92% -
Total Cost 529,101 434,535 418,532 264,017 348,071 317,460 342,444 6.18%
-
Net Worth 276,999 241,000 213,965 192,000 179,975 118,957 198,993 4.66%
Dividend
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,010 12,899 9,128 70 - - - -
Div Payout % 29.63% 37.29% 36.84% 0.42% - - - -
Equity
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 276,999 241,000 213,965 192,000 179,975 118,957 198,993 4.66%
NOSH 100,000 99,999 99,983 100,000 99,986 74,815 74,809 4.08%
Ratio Analysis
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.45% 7.39% 5.60% 5.92% 5.02% 4.00% 3.50% -
ROE 10.98% 14.35% 11.58% 8.63% 10.20% 11.10% 6.22% -
Per Share
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 559.61 469.21 443.43 280.63 366.51 442.00 474.34 2.30%
EPS 30.41 34.59 24.78 16.56 18.36 17.65 16.55 8.75%
DPS 9.01 12.90 9.13 0.07 0.00 0.00 0.00 -
NAPS 2.77 2.41 2.14 1.92 1.80 1.59 2.66 0.56%
Adjusted Per Share Value based on latest NOSH - 100,094
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.95 58.65 55.42 35.08 45.81 41.34 44.36 6.48%
EPS 3.80 4.32 3.10 2.07 2.29 1.65 1.55 13.16%
DPS 1.13 1.61 1.14 0.01 0.00 0.00 0.00 -
NAPS 0.3463 0.3013 0.2675 0.24 0.225 0.1487 0.2487 4.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/03/14 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 2.50 1.62 1.40 0.96 0.60 1.21 0.00 -
P/RPS 0.45 0.35 0.32 0.34 0.16 0.27 0.00 -
P/EPS 8.22 4.68 5.65 5.80 3.27 6.86 0.00 -
EY 12.16 21.35 17.70 17.25 30.60 14.59 0.00 -
DY 3.60 7.96 6.52 0.07 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 0.65 0.50 0.33 0.76 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/05/14 22/02/12 25/02/11 10/02/10 11/02/09 21/02/08 - -
Price 2.57 1.85 1.45 0.93 0.55 0.98 0.00 -
P/RPS 0.46 0.39 0.33 0.33 0.15 0.22 0.00 -
P/EPS 8.45 5.35 5.85 5.62 3.00 5.55 0.00 -
EY 11.83 18.70 17.09 17.81 33.38 18.01 0.00 -
DY 3.51 6.97 6.30 0.08 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 0.68 0.48 0.31 0.62 0.00 -

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