[TASCO] YoY Quarter Result on 31-Dec-2021 [#3]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -43.82%
YoY- -24.01%
View:
Show?
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 455,087 242,706 190,137 184,694 191,660 159,194 143,670 21.16%
PBT 12,466 16,701 6,112 4,372 10,960 12,314 11,786 0.93%
Tax -2,845 -4,513 -2,233 -1,167 -2,711 -3,260 -2,817 0.16%
NP 9,621 12,188 3,879 3,205 8,249 9,054 8,969 1.17%
-
NP to SH 8,813 11,597 3,880 3,136 8,173 9,011 8,963 -0.28%
-
Tax Rate 22.82% 27.02% 36.53% 26.69% 24.74% 26.47% 23.90% -
Total Cost 445,466 230,518 186,258 181,489 183,411 150,140 134,701 22.03%
-
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 - - - - 4,000 4,000 4,000 -
Div Payout % - - - - 48.94% 44.39% 44.63% -
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 2.11% 5.02% 2.04% 1.74% 4.30% 5.69% 6.24% -
ROE 1.81% 2.55% 0.89% 0.85% 2.26% 2.67% 2.84% -
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 56.89 121.35 95.07 92.35 95.83 79.60 71.84 -3.81%
EPS 1.10 5.80 1.94 1.57 4.09 4.51 4.48 -20.85%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
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 - 800,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 56.89 30.34 23.77 23.09 23.96 19.90 17.96 21.16%
EPS 1.10 1.45 0.49 0.39 1.02 1.13 1.12 -0.29%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
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 2.04 2.48 1.26 1.08 2.17 1.88 2.37 -2.46%
P/EPS 105.30 51.91 61.86 63.78 50.90 33.29 37.93 18.53%
EY 0.95 1.93 1.62 1.57 1.96 3.00 2.64 -15.64%
DY 0.00 0.00 0.00 0.00 0.96 1.33 1.18 -
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 1.95 3.35 1.17 1.47 2.08 2.19 2.12 -1.38%
P/EPS 100.76 70.02 57.22 86.73 48.70 38.62 33.92 19.87%
EY 0.99 1.43 1.75 1.15 2.05 2.59 2.95 -16.62%
DY 0.00 0.00 0.00 0.00 1.01 1.15 1.32 -
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