[TASCO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 67.69%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 337,985 225,794 117,895 469,211 355,341 225,785 118,363 100.88%
PBT 28,432 18,498 9,106 37,364 27,792 17,900 8,605 121.35%
Tax -7,267 -4,589 -2,322 -2,688 -7,107 -4,318 -2,120 126.83%
NP 21,165 13,909 6,784 34,676 20,685 13,582 6,485 119.55%
-
NP to SH 21,100 13,868 6,763 34,590 20,627 13,545 6,465 119.55%
-
Tax Rate 25.56% 24.81% 25.50% 7.19% 25.57% 24.12% 24.64% -
Total Cost 316,820 211,885 111,111 434,535 334,656 212,203 111,878 99.78%
-
Net Worth 251,999 244,964 248,110 241,000 205,970 220,081 219,829 9.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 12,899 - - - -
Div Payout % - - - 37.29% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 251,999 244,964 248,110 241,000 205,970 220,081 219,829 9.50%
NOSH 100,000 99,985 100,044 99,999 99,985 100,036 99,922 0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.26% 6.16% 5.75% 7.39% 5.82% 6.02% 5.48% -
ROE 8.37% 5.66% 2.73% 14.35% 10.01% 6.15% 2.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 337.99 225.83 117.84 469.21 355.39 225.70 118.45 100.79%
EPS 21.10 13.87 6.76 34.59 20.63 13.54 6.47 119.44%
DPS 0.00 0.00 0.00 12.90 0.00 0.00 0.00 -
NAPS 2.52 2.45 2.48 2.41 2.06 2.20 2.20 9.44%
Adjusted Per Share Value based on latest NOSH - 100,021
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.25 28.22 14.74 58.65 44.42 28.22 14.80 100.85%
EPS 2.64 1.73 0.85 4.32 2.58 1.69 0.81 119.35%
DPS 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
NAPS 0.315 0.3062 0.3101 0.3013 0.2575 0.2751 0.2748 9.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.04 2.07 2.05 1.62 1.47 1.50 1.60 -
P/RPS 0.60 0.92 0.46 0.35 0.41 0.66 1.35 -41.67%
P/EPS 9.67 14.92 7.10 4.68 7.13 11.08 24.73 -46.43%
EY 10.34 6.70 14.09 21.35 14.03 9.03 4.04 86.78%
DY 0.00 0.00 4.40 7.96 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 1.03 0.67 0.71 0.68 0.73 7.15%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 08/08/12 03/05/12 22/02/12 09/11/11 10/08/11 23/05/11 -
Price 2.00 2.18 2.17 1.85 1.59 1.50 1.66 -
P/RPS 0.59 0.97 0.49 0.39 0.45 0.66 1.40 -43.70%
P/EPS 9.48 15.72 7.51 5.35 7.71 11.08 25.66 -48.41%
EY 10.55 6.36 13.31 18.70 12.97 9.03 3.90 93.79%
DY 0.00 0.00 4.15 6.97 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 1.09 0.77 0.77 0.68 0.75 3.51%

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