[TASCO] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -38.9%
YoY- -34.75%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 483,852 473,112 394,714 372,132 442,448 450,646 451,588 4.69%
PBT 36,649 34,296 26,990 23,828 35,315 37,909 36,996 -0.62%
Tax -8,929 -8,616 -6,628 -6,092 -6,339 -9,689 -9,178 -1.81%
NP 27,720 25,680 20,362 17,736 28,976 28,220 27,818 -0.23%
-
NP to SH 27,631 25,596 20,286 17,652 28,889 28,133 27,736 -0.25%
-
Tax Rate 24.36% 25.12% 24.56% 25.57% 17.95% 25.56% 24.81% -
Total Cost 456,132 447,432 374,352 354,396 413,472 422,426 423,770 5.01%
-
Net Worth 273,000 268,000 260,999 259,999 254,999 251,999 244,964 7.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,825 75 - - 12,010 - - -
Div Payout % 21.08% 0.29% - - 41.57% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 273,000 268,000 260,999 259,999 254,999 251,999 244,964 7.47%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,985 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.73% 5.43% 5.16% 4.77% 6.55% 6.26% 6.16% -
ROE 10.12% 9.55% 7.77% 6.79% 11.33% 11.16% 11.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 483.85 473.11 394.71 372.13 442.45 450.65 451.65 4.68%
EPS 27.63 25.59 20.28 17.64 28.89 28.13 27.74 -0.26%
DPS 5.83 0.08 0.00 0.00 12.01 0.00 0.00 -
NAPS 2.73 2.68 2.61 2.60 2.55 2.52 2.45 7.45%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.48 59.14 49.34 46.52 55.31 56.33 56.45 4.69%
EPS 3.45 3.20 2.54 2.21 3.61 3.52 3.47 -0.38%
DPS 0.73 0.01 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.3413 0.335 0.3263 0.325 0.3188 0.315 0.3062 7.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.09 2.00 2.15 2.03 2.00 2.04 2.07 -
P/RPS 0.43 0.42 0.54 0.55 0.45 0.45 0.46 -4.38%
P/EPS 7.56 7.81 10.60 11.50 6.92 7.25 7.46 0.88%
EY 13.22 12.80 9.44 8.70 14.44 13.79 13.40 -0.89%
DY 2.79 0.04 0.00 0.00 6.01 0.00 0.00 -
P/NAPS 0.77 0.75 0.82 0.78 0.78 0.81 0.84 -5.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 14/11/13 19/08/13 13/05/13 21/02/13 22/11/12 08/08/12 -
Price 2.12 2.11 2.16 2.39 2.03 2.00 2.18 -
P/RPS 0.44 0.45 0.55 0.64 0.46 0.44 0.48 -5.62%
P/EPS 7.67 8.24 10.65 13.54 7.03 7.11 7.86 -1.61%
EY 13.03 12.13 9.39 7.39 14.23 14.07 12.72 1.61%
DY 2.75 0.04 0.00 0.00 5.92 0.00 0.00 -
P/NAPS 0.78 0.79 0.83 0.92 0.80 0.79 0.89 -8.39%

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