[TASCO] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 86.95%
YoY- 169.07%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 605,565 290,050 946,612 650,728 408,022 178,565 747,438 -13.08%
PBT 45,307 21,374 60,689 37,526 20,825 5,229 20,598 69.05%
Tax -12,907 -5,199 -17,020 -10,544 -6,031 -1,823 -10,692 13.36%
NP 32,400 16,175 43,669 26,982 14,794 3,406 9,906 120.18%
-
NP to SH 31,453 15,766 41,274 24,935 13,338 2,636 8,891 131.99%
-
Tax Rate 28.49% 24.32% 28.04% 28.10% 28.96% 34.86% 51.91% -
Total Cost 573,165 273,875 902,943 623,746 393,228 175,159 737,532 -15.45%
-
Net Worth 488,000 471,999 471,999 453,999 446,000 434,000 436,000 7.79%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 8,000 - 16,000 4,000 4,000 - 4,000 58.67%
Div Payout % 25.43% - 38.77% 16.04% 29.99% - 44.99% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 488,000 471,999 471,999 453,999 446,000 434,000 436,000 7.79%
NOSH 800,000 800,000 800,000 200,000 200,000 200,000 200,000 151.77%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.35% 5.58% 4.61% 4.15% 3.63% 1.91% 1.33% -
ROE 6.45% 3.34% 8.74% 5.49% 2.99% 0.61% 2.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 75.70 36.26 118.33 325.36 204.01 89.28 373.72 -65.47%
EPS 3.93 1.97 5.16 12.47 6.67 1.32 4.45 -7.94%
DPS 1.00 0.00 2.00 2.00 2.00 0.00 2.00 -36.97%
NAPS 0.61 0.59 0.59 2.27 2.23 2.17 2.18 -57.18%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 75.70 36.26 118.33 81.34 51.00 22.32 93.43 -13.07%
EPS 3.93 1.97 5.16 3.12 1.67 0.33 1.11 132.11%
DPS 1.00 0.00 2.00 0.50 0.50 0.00 0.50 58.67%
NAPS 0.61 0.59 0.59 0.5675 0.5575 0.5425 0.545 7.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.12 1.05 1.05 3.01 1.42 0.905 0.76 -
P/RPS 1.48 2.90 0.89 0.93 0.70 1.01 0.20 279.27%
P/EPS 28.49 53.28 20.35 24.14 21.29 68.66 17.10 40.49%
EY 3.51 1.88 4.91 4.14 4.70 1.46 5.85 -28.84%
DY 0.89 0.00 1.90 0.66 1.41 0.00 2.63 -51.40%
P/NAPS 1.84 1.78 1.78 1.33 0.64 0.42 0.35 202.03%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 27/10/21 29/07/21 27/04/21 27/01/21 23/10/20 26/08/20 18/06/20 -
Price 1.30 1.03 1.26 4.06 2.30 0.85 0.905 -
P/RPS 1.72 2.84 1.06 1.25 1.13 0.95 0.24 271.27%
P/EPS 33.07 52.26 24.42 32.56 34.49 64.49 20.36 38.13%
EY 3.02 1.91 4.09 3.07 2.90 1.55 4.91 -27.65%
DY 0.77 0.00 1.59 0.49 0.87 0.00 2.21 -50.45%
P/NAPS 2.13 1.75 2.14 1.79 1.03 0.39 0.42 194.88%

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