[TASCO] QoQ Annualized 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- 0.93%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 424,893 406,738 362,716 280,630 257,618 229,138 211,948 58.92%
PBT 30,901 29,882 23,308 14,159 12,616 7,668 2,236 474.96%
Tax -9,092 -7,902 -6,684 2,454 3,840 -2,138 -604 508.64%
NP 21,809 21,980 16,624 16,613 16,456 5,530 1,632 462.24%
-
NP to SH 21,740 21,926 16,564 16,560 16,408 5,484 1,556 479.16%
-
Tax Rate 29.42% 26.44% 28.68% -17.33% -30.44% 27.88% 27.01% -
Total Cost 403,084 384,758 346,092 264,017 241,162 223,608 210,316 54.23%
-
Net Worth 205,936 203,055 196,047 192,000 191,937 183,133 179,538 9.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 70 53 - - -
Div Payout % - - - 0.42% 0.32% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 205,936 203,055 196,047 192,000 191,937 183,133 179,538 9.56%
NOSH 99,969 100,027 100,024 100,000 99,967 100,072 99,743 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.13% 5.40% 4.58% 5.92% 6.39% 2.41% 0.77% -
ROE 10.56% 10.80% 8.45% 8.63% 8.55% 2.99% 0.87% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 425.02 406.63 362.63 280.63 257.70 228.97 212.49 58.68%
EPS 21.75 21.92 16.56 16.56 16.41 5.48 1.56 478.35%
DPS 0.00 0.00 0.00 0.07 0.05 0.00 0.00 -
NAPS 2.06 2.03 1.96 1.92 1.92 1.83 1.80 9.40%
Adjusted Per Share Value based on latest NOSH - 100,094
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.11 50.84 45.34 35.08 32.20 28.64 26.49 58.93%
EPS 2.72 2.74 2.07 2.07 2.05 0.69 0.19 488.62%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.2574 0.2538 0.2451 0.24 0.2399 0.2289 0.2244 9.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.03 0.94 0.96 0.78 0.69 0.61 -
P/RPS 0.27 0.25 0.26 0.34 0.30 0.30 0.29 -4.64%
P/EPS 5.33 4.70 5.68 5.80 4.75 12.59 39.10 -73.48%
EY 18.75 21.28 17.62 17.25 21.04 7.94 2.56 276.68%
DY 0.00 0.00 0.00 0.07 0.07 0.00 0.00 -
P/NAPS 0.56 0.51 0.48 0.50 0.41 0.38 0.34 39.42%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 13/05/09 -
Price 1.45 1.00 0.99 0.93 0.81 0.80 0.76 -
P/RPS 0.34 0.25 0.27 0.33 0.31 0.35 0.36 -3.73%
P/EPS 6.67 4.56 5.98 5.62 4.94 14.60 48.72 -73.40%
EY 15.00 21.92 16.73 17.81 20.26 6.85 2.05 276.44%
DY 0.00 0.00 0.00 0.08 0.07 0.00 0.00 -
P/NAPS 0.70 0.49 0.51 0.48 0.42 0.44 0.42 40.52%

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