[TASCO] YoY TTM Result on 31-Dec-2022 [#3]

Announcement Date
02-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 14.11%
YoY- 66.04%
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,070,913 1,760,956 1,356,536 836,964 740,576 726,928 688,100 7.64%
PBT 84,708 124,649 80,936 44,347 17,648 24,423 44,537 11.30%
Tax -16,260 -28,652 -22,228 -16,994 -5,896 -8,161 -12,424 4.58%
NP 68,448 95,997 58,708 27,353 11,752 16,262 32,113 13.43%
-
NP to SH 65,684 93,986 56,605 24,558 11,408 15,960 31,883 12.79%
-
Tax Rate 19.20% 22.99% 27.46% 38.32% 33.41% 33.42% 27.90% -
Total Cost 1,002,465 1,664,959 1,297,828 809,611 728,824 710,666 655,987 7.32%
-
Net Worth 607,999 576,000 488,000 453,999 436,000 368,000 361,999 9.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 28,000 12,000 8,000 8,000 - 5,000 9,000 20.81%
Div Payout % 42.63% 12.77% 14.13% 32.58% - 31.33% 28.23% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 607,999 576,000 488,000 453,999 436,000 368,000 361,999 9.02%
NOSH 800,000 800,000 800,000 200,000 200,000 200,000 200,000 25.97%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.39% 5.45% 4.33% 3.27% 1.59% 2.24% 4.67% -
ROE 10.80% 16.32% 11.60% 5.41% 2.62% 4.34% 8.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 133.86 220.12 169.57 418.48 370.29 363.46 344.05 -14.55%
EPS 8.21 11.75 7.08 12.28 5.70 7.98 15.94 -10.46%
DPS 3.50 1.50 1.00 4.00 0.00 2.50 4.50 -4.10%
NAPS 0.76 0.72 0.61 2.27 2.18 1.84 1.81 -13.45%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 133.86 220.12 169.57 104.62 92.57 90.87 86.01 7.64%
EPS 8.21 11.75 7.08 3.07 1.43 2.00 3.99 12.77%
DPS 3.50 1.50 1.00 1.00 0.00 0.63 1.13 20.72%
NAPS 0.76 0.72 0.61 0.5675 0.545 0.46 0.4525 9.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.765 0.90 1.16 3.01 1.20 1.00 2.08 -
P/RPS 0.57 0.41 0.68 0.72 0.32 0.28 0.60 -0.85%
P/EPS 9.32 7.66 16.39 24.51 21.04 12.53 13.05 -5.45%
EY 10.73 13.05 6.10 4.08 4.75 7.98 7.66 5.77%
DY 4.58 1.67 0.86 1.33 0.00 2.50 2.16 13.33%
P/NAPS 1.01 1.25 1.90 1.33 0.55 0.54 1.15 -2.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/01/24 02/02/23 27/01/22 27/01/21 27/02/20 21/02/19 09/02/18 -
Price 0.87 0.90 1.11 4.06 1.11 1.36 1.99 -
P/RPS 0.65 0.41 0.65 0.97 0.30 0.37 0.58 1.91%
P/EPS 10.60 7.66 15.69 33.06 19.46 17.04 12.48 -2.68%
EY 9.44 13.05 6.37 3.02 5.14 5.87 8.01 2.77%
DY 4.02 1.67 0.90 0.99 0.00 1.84 2.26 10.06%
P/NAPS 1.14 1.25 1.82 1.79 0.51 0.74 1.10 0.59%

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