[TASCO] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -80.16%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 515,666 390,392 246,722 118,844 494,305 380,056 257,417 58.84%
PBT 44,082 29,646 17,861 8,269 41,453 33,924 24,196 49.11%
Tax -13,372 -7,433 -4,616 -2,146 -10,655 -8,715 -6,085 68.94%
NP 30,710 22,213 13,245 6,123 30,798 25,209 18,111 42.15%
-
NP to SH 30,607 22,146 13,184 6,087 30,681 25,114 18,054 42.13%
-
Tax Rate 30.33% 25.07% 25.84% 25.95% 25.70% 25.69% 25.15% -
Total Cost 484,956 368,179 233,477 112,721 463,507 354,847 239,306 60.07%
-
Net Worth 320,000 316,000 306,999 303,999 299,000 297,047 290,000 6.77%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 9,000 4,000 - - 9,000 4,000 - -
Div Payout % 29.41% 18.06% - - 29.33% 15.93% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 320,000 316,000 306,999 303,999 299,000 297,047 290,000 6.77%
NOSH 200,000 200,000 100,000 100,000 100,000 100,015 100,000 58.67%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.96% 5.69% 5.37% 5.15% 6.23% 6.63% 7.04% -
ROE 9.56% 7.01% 4.29% 2.00% 10.26% 8.45% 6.23% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 257.83 195.20 246.72 118.84 494.31 380.00 257.42 0.10%
EPS 15.30 11.07 13.18 6.09 30.68 25.11 18.05 -10.42%
DPS 4.50 2.00 0.00 0.00 9.00 4.00 0.00 -
NAPS 1.60 1.58 3.07 3.04 2.99 2.97 2.90 -32.70%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 64.46 48.80 30.84 14.86 61.79 47.51 32.18 58.83%
EPS 3.83 2.77 1.65 0.76 3.84 3.14 2.26 42.09%
DPS 1.13 0.50 0.00 0.00 1.13 0.50 0.00 -
NAPS 0.40 0.395 0.3838 0.38 0.3738 0.3713 0.3625 6.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.59 1.70 3.60 3.97 3.53 2.78 3.40 -
P/RPS 0.62 0.87 1.46 3.34 0.71 0.73 1.32 -39.54%
P/EPS 10.39 15.35 27.31 65.22 11.51 11.07 18.83 -32.70%
EY 9.62 6.51 3.66 1.53 8.69 9.03 5.31 48.55%
DY 2.83 1.18 0.00 0.00 2.55 1.44 0.00 -
P/NAPS 0.99 1.08 1.17 1.31 1.18 0.94 1.17 -10.53%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 12/11/15 12/08/15 18/05/15 11/02/15 18/11/14 -
Price 1.59 1.52 1.86 3.88 4.32 3.07 3.06 -
P/RPS 0.62 0.78 0.75 3.26 0.87 0.81 1.19 -35.22%
P/EPS 10.39 13.73 14.11 63.74 14.08 12.23 16.95 -27.81%
EY 9.62 7.28 7.09 1.57 7.10 8.18 5.90 38.49%
DY 2.83 1.32 0.00 0.00 2.08 1.30 0.00 -
P/NAPS 0.99 0.96 0.61 1.28 1.44 1.03 1.06 -4.44%

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