[TASCO] QoQ Annualized Quarter Result on 31-Dec-2012

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 2.69%
YoY- -16.48%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 473,112 394,714 372,132 442,448 450,646 451,588 471,580 0.21%
PBT 34,296 26,990 23,828 35,315 37,909 36,996 36,424 -3.93%
Tax -8,616 -6,628 -6,092 -6,339 -9,689 -9,178 -9,288 -4.87%
NP 25,680 20,362 17,736 28,976 28,220 27,818 27,136 -3.60%
-
NP to SH 25,596 20,286 17,652 28,889 28,133 27,736 27,052 -3.61%
-
Tax Rate 25.12% 24.56% 25.57% 17.95% 25.56% 24.81% 25.50% -
Total Cost 447,432 374,352 354,396 413,472 422,426 423,770 444,444 0.44%
-
Net Worth 268,000 260,999 259,999 254,999 251,999 244,964 248,110 5.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 75 - - 12,010 - - - -
Div Payout % 0.29% - - 41.57% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 268,000 260,999 259,999 254,999 251,999 244,964 248,110 5.27%
NOSH 100,000 100,000 100,000 100,000 100,000 99,985 100,044 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.43% 5.16% 4.77% 6.55% 6.26% 6.16% 5.75% -
ROE 9.55% 7.77% 6.79% 11.33% 11.16% 11.32% 10.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 473.11 394.71 372.13 442.45 450.65 451.65 471.37 0.24%
EPS 25.59 20.28 17.64 28.89 28.13 27.74 27.04 -3.60%
DPS 0.08 0.00 0.00 12.01 0.00 0.00 0.00 -
NAPS 2.68 2.61 2.60 2.55 2.52 2.45 2.48 5.30%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.14 49.34 46.52 55.31 56.33 56.45 58.95 0.21%
EPS 3.20 2.54 2.21 3.61 3.52 3.47 3.38 -3.57%
DPS 0.01 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.335 0.3263 0.325 0.3188 0.315 0.3062 0.3101 5.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.00 2.15 2.03 2.00 2.04 2.07 2.05 -
P/RPS 0.42 0.54 0.55 0.45 0.45 0.46 0.42 0.00%
P/EPS 7.81 10.60 11.50 6.92 7.25 7.46 6.51 12.89%
EY 12.80 9.44 8.70 14.44 13.79 13.40 15.37 -11.47%
DY 0.04 0.00 0.00 6.01 0.00 0.00 4.79 -95.87%
P/NAPS 0.75 0.82 0.78 0.78 0.81 0.84 1.03 -19.04%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 19/08/13 13/05/13 21/02/13 22/11/12 08/08/12 03/05/12 -
Price 2.11 2.16 2.39 2.03 2.00 2.18 2.17 -
P/RPS 0.45 0.55 0.64 0.46 0.44 0.48 0.45 0.00%
P/EPS 8.24 10.65 13.54 7.03 7.11 7.86 6.89 12.65%
EY 12.13 9.39 7.39 14.23 14.07 12.72 14.52 -11.28%
DY 0.04 0.00 0.00 5.92 0.00 0.00 4.53 -95.71%
P/NAPS 0.79 0.83 0.92 0.80 0.79 0.89 1.09 -19.29%

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