[TASCO] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.07%
YoY- 27.62%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 483,610 501,622 419,871 469,220 465,778 369,430 313,777 7.16%
PBT 35,117 43,393 29,747 37,962 35,737 25,266 17,996 11.28%
Tax -9,186 -11,890 -4,816 -2,959 -8,315 -428 -2,915 20.14%
NP 25,931 31,503 24,931 35,003 27,422 24,838 15,081 9.05%
-
NP to SH 25,810 31,399 24,853 34,913 27,358 24,781 15,088 8.96%
-
Tax Rate 26.16% 27.40% 16.19% 7.79% 23.27% 1.69% 16.20% -
Total Cost 457,679 470,119 394,940 434,217 438,356 344,592 298,696 7.06%
-
Net Worth 306,999 290,000 268,000 244,827 220,000 203,059 183,233 8.60%
Dividend
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 9,000 5,000 12,060 12,902 9,131 70 - -
Div Payout % 34.87% 15.92% 48.53% 36.96% 33.38% 0.28% - -
Equity
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 306,999 290,000 268,000 244,827 220,000 203,059 183,233 8.60%
NOSH 100,000 100,000 100,000 99,929 100,000 100,029 100,127 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.36% 6.28% 5.94% 7.46% 5.89% 6.72% 4.81% -
ROE 8.41% 10.83% 9.27% 14.26% 12.44% 12.20% 8.23% -
Per Share
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 483.61 501.62 419.87 469.55 465.78 369.32 313.38 7.18%
EPS 25.81 31.40 24.85 34.94 27.36 24.77 15.07 8.98%
DPS 9.00 5.00 12.06 12.90 9.13 0.07 0.00 -
NAPS 3.07 2.90 2.68 2.45 2.20 2.03 1.83 8.62%
Adjusted Per Share Value based on latest NOSH - 99,929
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 60.45 62.70 52.48 58.65 58.22 46.18 39.22 7.16%
EPS 3.23 3.92 3.11 4.36 3.42 3.10 1.89 8.94%
DPS 1.13 0.63 1.51 1.61 1.14 0.01 0.00 -
NAPS 0.3838 0.3625 0.335 0.306 0.275 0.2538 0.229 8.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.60 3.40 2.00 2.07 1.50 1.03 0.69 -
P/RPS 0.74 0.68 0.48 0.44 0.32 0.28 0.22 21.40%
P/EPS 13.95 10.83 8.05 5.92 5.48 4.16 4.58 19.49%
EY 7.17 9.24 12.43 16.88 18.24 24.05 21.84 -16.31%
DY 2.50 1.47 6.03 6.23 6.09 0.07 0.00 -
P/NAPS 1.17 1.17 0.75 0.84 0.68 0.51 0.38 19.69%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/11/15 18/11/14 14/11/13 08/08/12 10/08/11 17/08/10 12/08/09 -
Price 1.86 3.06 2.11 2.18 1.50 1.00 0.80 -
P/RPS 0.38 0.61 0.50 0.46 0.32 0.27 0.26 6.25%
P/EPS 7.21 9.75 8.49 6.24 5.48 4.04 5.31 5.01%
EY 13.88 10.26 11.78 16.03 18.24 24.77 18.84 -4.76%
DY 4.84 1.63 5.72 5.92 6.09 0.07 0.00 -
P/NAPS 0.61 1.06 0.79 0.89 0.68 0.49 0.44 5.36%

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