[TASCO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 63.75%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 349,048 156,959 584,402 437,010 277,816 129,690 515,666 -22.88%
PBT 21,407 9,502 43,528 31,358 19,044 8,148 44,082 -38.19%
Tax -5,099 -2,391 -12,672 -8,058 -4,798 -2,068 -13,372 -47.38%
NP 16,308 7,111 30,856 23,300 14,246 6,080 30,710 -34.39%
-
NP to SH 16,186 7,044 30,669 23,145 14,134 6,009 30,607 -34.57%
-
Tax Rate 23.82% 25.16% 29.11% 25.70% 25.19% 25.38% 30.33% -
Total Cost 332,740 149,848 553,546 413,710 263,570 123,610 484,956 -22.19%
-
Net Worth 351,999 348,000 340,000 338,000 327,999 325,999 320,000 6.55%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 9,000 4,000 - - 9,000 -
Div Payout % - - 29.35% 17.28% - - 29.41% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 351,999 348,000 340,000 338,000 327,999 325,999 320,000 6.55%
NOSH 200,000 200,000 200,000 200,000 200,000 200,000 200,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.67% 4.53% 5.28% 5.33% 5.13% 4.69% 5.96% -
ROE 4.60% 2.02% 9.02% 6.85% 4.31% 1.84% 9.56% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 174.52 78.48 292.20 218.51 138.91 64.85 257.83 -22.88%
EPS 8.09 3.52 15.33 11.57 7.07 3.00 15.30 -34.58%
DPS 0.00 0.00 4.50 2.00 0.00 0.00 4.50 -
NAPS 1.76 1.74 1.70 1.69 1.64 1.63 1.60 6.55%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 43.63 19.62 73.05 54.63 34.73 16.21 64.46 -22.89%
EPS 2.02 0.88 3.83 2.89 1.77 0.75 3.83 -34.69%
DPS 0.00 0.00 1.13 0.50 0.00 0.00 1.13 -
NAPS 0.44 0.435 0.425 0.4225 0.41 0.4075 0.40 6.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.34 2.40 2.16 1.50 1.52 1.55 1.59 -
P/RPS 1.34 3.06 0.74 0.69 1.09 2.39 0.62 67.08%
P/EPS 28.91 68.14 14.09 12.96 21.51 51.59 10.39 97.70%
EY 3.46 1.47 7.10 7.72 4.65 1.94 9.62 -49.39%
DY 0.00 0.00 2.08 1.33 0.00 0.00 2.83 -
P/NAPS 1.33 1.38 1.27 0.89 0.93 0.95 0.99 21.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 26/05/17 23/02/17 16/11/16 17/08/16 27/05/16 -
Price 2.37 2.45 2.52 1.74 1.50 1.52 1.59 -
P/RPS 1.36 3.12 0.86 0.80 1.08 2.34 0.62 68.74%
P/EPS 29.28 69.56 16.43 15.04 21.23 50.59 10.39 99.38%
EY 3.41 1.44 6.09 6.65 4.71 1.98 9.62 -49.88%
DY 0.00 0.00 1.79 1.15 0.00 0.00 2.83 -
P/NAPS 1.35 1.41 1.48 1.03 0.91 0.93 0.99 22.94%

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