[TASCO] QoQ Quarter Result on 30-Sep-2012

Stock
[TASCO] TASCO BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012
Profit Trend
QoQ- 1.79%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 104,324 93,033 104,463 112,191 107,899 117,895 113,870 -5.67%
PBT 7,538 5,957 6,883 9,934 9,392 9,106 9,572 -14.73%
Tax -1,791 -1,523 928 -2,678 -2,267 -2,322 4,419 -
NP 5,747 4,434 7,811 7,256 7,125 6,784 13,991 -44.77%
-
NP to SH 5,730 4,413 7,789 7,232 7,105 6,763 13,963 -44.80%
-
Tax Rate 23.76% 25.57% -13.48% 26.96% 24.14% 25.50% -46.17% -
Total Cost 98,577 88,599 96,652 104,935 100,774 111,111 99,879 -0.87%
-
Net Worth 260,999 259,999 254,999 251,999 244,827 248,110 241,051 5.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,010 - - - 12,902 -
Div Payout % - - 154.19% - - - 92.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 260,999 259,999 254,999 251,999 244,827 248,110 241,051 5.44%
NOSH 100,000 100,000 100,000 100,000 99,929 100,044 100,021 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.51% 4.77% 7.48% 6.47% 6.60% 5.75% 12.29% -
ROE 2.20% 1.70% 3.05% 2.87% 2.90% 2.73% 5.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.32 93.03 104.46 112.19 107.97 117.84 113.85 -5.66%
EPS 5.73 4.41 7.79 7.23 7.11 6.76 13.96 -44.79%
DPS 0.00 0.00 12.01 0.00 0.00 0.00 12.90 -
NAPS 2.61 2.60 2.55 2.52 2.45 2.48 2.41 5.46%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.04 11.63 13.06 14.02 13.49 14.74 14.23 -5.66%
EPS 0.72 0.55 0.97 0.90 0.89 0.85 1.75 -44.71%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.61 -
NAPS 0.3263 0.325 0.3188 0.315 0.306 0.3101 0.3013 5.46%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.15 2.03 2.00 2.04 2.07 2.05 1.62 -
P/RPS 2.06 2.18 1.91 1.82 1.92 0.00 1.42 28.17%
P/EPS 37.52 46.00 25.68 28.21 29.11 0.00 11.60 118.86%
EY 2.67 2.17 3.89 3.55 3.43 0.00 8.62 -54.25%
DY 0.00 0.00 6.01 0.00 0.00 0.00 7.96 -
P/NAPS 0.82 0.78 0.78 0.81 0.84 1.03 0.67 14.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 13/05/13 21/02/13 22/11/12 08/08/12 03/05/12 22/02/12 -
Price 2.16 2.39 2.03 2.00 2.18 2.17 1.85 -
P/RPS 2.07 2.57 1.94 1.78 2.02 0.00 1.63 17.28%
P/EPS 37.70 54.16 26.06 27.65 30.66 0.00 13.25 100.92%
EY 2.65 1.85 3.84 3.62 3.26 0.00 7.55 -50.27%
DY 0.00 0.00 5.92 0.00 0.00 0.00 6.97 -
P/NAPS 0.83 0.92 0.80 0.79 0.89 1.09 0.77 5.13%

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