[TASCO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.95%
YoY- 49.61%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 355,341 225,785 118,363 443,362 318,670 203,369 90,679 148.35%
PBT 27,792 17,900 8,605 32,778 23,176 14,941 5,827 183.07%
Tax -7,107 -4,318 -2,120 -7,948 -6,819 -3,951 -1,671 162.27%
NP 20,685 13,582 6,485 24,830 16,357 10,990 4,156 191.22%
-
NP to SH 20,627 13,545 6,465 24,776 16,305 10,963 4,141 191.38%
-
Tax Rate 25.57% 24.12% 24.64% 24.25% 29.42% 26.44% 28.68% -
Total Cost 334,656 212,203 111,878 418,532 302,313 192,379 86,523 146.19%
-
Net Worth 205,970 220,081 219,829 213,965 205,936 203,055 196,047 3.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 9,128 - - - -
Div Payout % - - - 36.84% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 205,970 220,081 219,829 213,965 205,936 203,055 196,047 3.34%
NOSH 99,985 100,036 99,922 99,983 99,969 100,027 100,024 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.82% 6.02% 5.48% 5.60% 5.13% 5.40% 4.58% -
ROE 10.01% 6.15% 2.94% 11.58% 7.92% 5.40% 2.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 355.39 225.70 118.45 443.43 318.77 203.31 90.66 148.40%
EPS 20.63 13.54 6.47 24.78 16.31 10.96 4.14 191.45%
DPS 0.00 0.00 0.00 9.13 0.00 0.00 0.00 -
NAPS 2.06 2.20 2.20 2.14 2.06 2.03 1.96 3.36%
Adjusted Per Share Value based on latest NOSH - 100,011
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.42 28.22 14.80 55.42 39.83 25.42 11.33 148.43%
EPS 2.58 1.69 0.81 3.10 2.04 1.37 0.52 190.61%
DPS 0.00 0.00 0.00 1.14 0.00 0.00 0.00 -
NAPS 0.2575 0.2751 0.2748 0.2675 0.2574 0.2538 0.2451 3.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.47 1.50 1.60 1.40 1.16 1.03 0.94 -
P/RPS 0.41 0.66 1.35 0.32 0.36 0.51 1.04 -46.20%
P/EPS 7.13 11.08 24.73 5.65 7.11 9.40 22.71 -53.77%
EY 14.03 9.03 4.04 17.70 14.06 10.64 4.40 116.48%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.73 0.65 0.56 0.51 0.48 29.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 10/08/11 23/05/11 25/02/11 11/11/10 17/08/10 11/05/10 -
Price 1.59 1.50 1.66 1.45 1.45 1.00 0.99 -
P/RPS 0.45 0.66 1.40 0.33 0.45 0.49 1.09 -44.52%
P/EPS 7.71 11.08 25.66 5.85 8.89 9.12 23.91 -52.94%
EY 12.97 9.03 3.90 17.09 11.25 10.96 4.18 112.59%
DY 0.00 0.00 0.00 6.30 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.75 0.68 0.70 0.49 0.51 31.57%

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