[TASCO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.91%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 469,211 355,341 225,785 118,363 443,362 318,670 203,369 74.33%
PBT 37,364 27,792 17,900 8,605 32,778 23,176 14,941 83.93%
Tax -2,688 -7,107 -4,318 -2,120 -7,948 -6,819 -3,951 -22.59%
NP 34,676 20,685 13,582 6,485 24,830 16,357 10,990 114.67%
-
NP to SH 34,590 20,627 13,545 6,465 24,776 16,305 10,963 114.67%
-
Tax Rate 7.19% 25.57% 24.12% 24.64% 24.25% 29.42% 26.44% -
Total Cost 434,535 334,656 212,203 111,878 418,532 302,313 192,379 71.89%
-
Net Worth 241,000 205,970 220,081 219,829 213,965 205,936 203,055 12.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 12,899 - - - 9,128 - - -
Div Payout % 37.29% - - - 36.84% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 241,000 205,970 220,081 219,829 213,965 205,936 203,055 12.06%
NOSH 99,999 99,985 100,036 99,922 99,983 99,969 100,027 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.39% 5.82% 6.02% 5.48% 5.60% 5.13% 5.40% -
ROE 14.35% 10.01% 6.15% 2.94% 11.58% 7.92% 5.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 469.21 355.39 225.70 118.45 443.43 318.77 203.31 74.37%
EPS 34.59 20.63 13.54 6.47 24.78 16.31 10.96 114.70%
DPS 12.90 0.00 0.00 0.00 9.13 0.00 0.00 -
NAPS 2.41 2.06 2.20 2.20 2.14 2.06 2.03 12.08%
Adjusted Per Share Value based on latest NOSH - 99,922
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.65 44.42 28.22 14.80 55.42 39.83 25.42 74.34%
EPS 4.32 2.58 1.69 0.81 3.10 2.04 1.37 114.58%
DPS 1.61 0.00 0.00 0.00 1.14 0.00 0.00 -
NAPS 0.3013 0.2575 0.2751 0.2748 0.2675 0.2574 0.2538 12.08%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.62 1.47 1.50 1.60 1.40 1.16 1.03 -
P/RPS 0.35 0.41 0.66 1.35 0.32 0.36 0.51 -22.14%
P/EPS 4.68 7.13 11.08 24.73 5.65 7.11 9.40 -37.10%
EY 21.35 14.03 9.03 4.04 17.70 14.06 10.64 58.88%
DY 7.96 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.67 0.71 0.68 0.73 0.65 0.56 0.51 19.89%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 09/11/11 10/08/11 23/05/11 25/02/11 11/11/10 17/08/10 -
Price 1.85 1.59 1.50 1.66 1.45 1.45 1.00 -
P/RPS 0.39 0.45 0.66 1.40 0.33 0.45 0.49 -14.08%
P/EPS 5.35 7.71 11.08 25.66 5.85 8.89 9.12 -29.85%
EY 18.70 12.97 9.03 3.90 17.09 11.25 10.96 42.64%
DY 6.97 0.00 0.00 0.00 6.30 0.00 0.00 -
P/NAPS 0.77 0.77 0.68 0.75 0.68 0.70 0.49 35.05%

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