[TASCO] QoQ Cumulative Quarter Result on 31-Dec-2012

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 36.91%
YoY- -16.48%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 315,408 197,357 93,033 442,448 337,985 225,794 117,895 92.60%
PBT 22,864 13,495 5,957 35,315 28,432 18,498 9,106 84.63%
Tax -5,744 -3,314 -1,523 -6,339 -7,267 -4,589 -2,322 82.80%
NP 17,120 10,181 4,434 28,976 21,165 13,909 6,784 85.25%
-
NP to SH 17,064 10,143 4,413 28,889 21,100 13,868 6,763 85.23%
-
Tax Rate 25.12% 24.56% 25.57% 17.95% 25.56% 24.81% 25.50% -
Total Cost 298,288 187,176 88,599 413,472 316,820 211,885 111,111 93.04%
-
Net Worth 268,000 260,999 259,999 254,999 251,999 244,964 248,110 5.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 50 - - 12,010 - - - -
Div Payout % 0.29% - - 41.57% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 268,000 260,999 259,999 254,999 251,999 244,964 248,110 5.27%
NOSH 100,000 100,000 100,000 100,000 100,000 99,985 100,044 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.43% 5.16% 4.77% 6.55% 6.26% 6.16% 5.75% -
ROE 6.37% 3.89% 1.70% 11.33% 8.37% 5.66% 2.73% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 315.41 197.36 93.03 442.45 337.99 225.83 117.84 92.66%
EPS 17.06 10.14 4.41 28.89 21.10 13.87 6.76 85.25%
DPS 0.05 0.00 0.00 12.01 0.00 0.00 0.00 -
NAPS 2.68 2.61 2.60 2.55 2.52 2.45 2.48 5.30%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 39.43 24.67 11.63 55.31 42.25 28.22 14.74 92.58%
EPS 2.13 1.27 0.55 3.61 2.64 1.73 0.85 84.38%
DPS 0.01 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.335 0.3263 0.325 0.3188 0.315 0.3062 0.3101 5.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.00 2.15 2.03 2.00 2.04 2.07 2.05 -
P/RPS 0.63 1.09 2.18 0.45 0.60 0.92 0.46 23.30%
P/EPS 11.72 21.20 46.00 6.92 9.67 14.92 7.10 39.63%
EY 8.53 4.72 2.17 14.44 10.34 6.70 14.09 -28.41%
DY 0.03 0.00 0.00 6.01 0.00 0.00 4.40 -96.39%
P/NAPS 0.75 0.82 0.78 0.78 0.81 0.84 1.03 -19.04%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 19/08/13 13/05/13 21/02/13 22/11/12 08/08/12 03/05/12 -
Price 2.11 2.16 2.39 2.03 2.00 2.18 2.17 -
P/RPS 0.67 1.09 2.57 0.46 0.59 0.97 0.49 23.16%
P/EPS 12.37 21.30 54.16 7.03 9.48 15.72 7.51 39.42%
EY 8.09 4.70 1.85 14.23 10.55 6.36 13.31 -28.22%
DY 0.02 0.00 0.00 5.92 0.00 0.00 4.15 -97.13%
P/NAPS 0.79 0.83 0.92 0.80 0.79 0.89 1.09 -19.29%

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