[TASCO] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 0.33%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 745,466 726,540 710,209 720,944 698,096 627,836 584,402 17.60%
PBT 20,830 27,072 42,003 43,156 42,814 38,008 43,528 -38.79%
Tax -4,916 -6,400 -12,346 -10,413 -10,198 -9,564 -12,672 -46.77%
NP 15,914 20,672 29,657 32,742 32,616 28,444 30,856 -35.66%
-
NP to SH 15,570 20,284 29,398 32,478 32,372 28,176 30,669 -36.33%
-
Tax Rate 23.60% 23.64% 29.39% 24.13% 23.82% 25.16% 29.11% -
Total Cost 729,552 705,868 680,552 688,201 665,480 599,392 553,546 20.18%
-
Net Worth 364,000 364,000 359,999 361,999 351,999 348,000 340,000 4.64%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 9,000 5,333 - - 9,000 -
Div Payout % - - 30.61% 16.42% - - 29.35% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 364,000 364,000 359,999 361,999 351,999 348,000 340,000 4.64%
NOSH 200,000 200,000 200,000 200,000 200,000 200,000 200,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.13% 2.85% 4.18% 4.54% 4.67% 4.53% 5.28% -
ROE 4.28% 5.57% 8.17% 8.97% 9.20% 8.10% 9.02% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 372.73 363.27 355.10 360.47 349.05 313.92 292.20 17.60%
EPS 7.78 10.16 14.70 16.24 16.18 14.08 15.33 -36.34%
DPS 0.00 0.00 4.50 2.67 0.00 0.00 4.50 -
NAPS 1.82 1.82 1.80 1.81 1.76 1.74 1.70 4.64%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 93.18 90.82 88.78 90.12 87.26 78.48 73.05 17.59%
EPS 1.95 2.54 3.67 4.06 4.05 3.52 3.83 -36.21%
DPS 0.00 0.00 1.13 0.67 0.00 0.00 1.13 -
NAPS 0.455 0.455 0.45 0.4525 0.44 0.435 0.425 4.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.59 1.70 1.67 2.08 2.34 2.40 2.16 -
P/RPS 0.43 0.47 0.47 0.58 0.67 0.76 0.74 -30.34%
P/EPS 20.42 16.76 11.36 12.81 14.46 17.04 14.09 28.03%
EY 4.90 5.97 8.80 7.81 6.92 5.87 7.10 -21.88%
DY 0.00 0.00 2.69 1.28 0.00 0.00 2.08 -
P/NAPS 0.87 0.93 0.93 1.15 1.33 1.38 1.27 -22.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 16/08/18 24/05/18 09/02/18 16/11/17 17/08/17 26/05/17 -
Price 1.24 1.72 1.93 1.99 2.37 2.45 2.52 -
P/RPS 0.33 0.47 0.54 0.55 0.68 0.78 0.86 -47.16%
P/EPS 15.93 16.96 13.13 12.25 14.64 17.39 16.43 -2.03%
EY 6.28 5.90 7.62 8.16 6.83 5.75 6.09 2.06%
DY 0.00 0.00 2.33 1.34 0.00 0.00 1.79 -
P/NAPS 0.68 0.95 1.07 1.10 1.35 1.41 1.48 -40.42%

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