[TASCO] QoQ Quarter Result on 31-Dec-2013

Stock
[TASCO] TASCO BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- 19.42%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 122,615 134,802 116,082 128,123 118,051 104,324 93,033 20.18%
PBT 10,890 13,306 8,466 10,731 9,369 7,538 5,957 49.45%
Tax -2,779 -3,306 -3,364 -2,441 -2,430 -1,791 -1,523 49.26%
NP 8,111 10,000 5,102 8,290 6,939 5,747 4,434 49.51%
-
NP to SH 8,085 9,969 5,080 8,265 6,921 5,730 4,413 49.67%
-
Tax Rate 25.52% 24.85% 39.74% 22.75% 25.94% 23.76% 25.57% -
Total Cost 114,504 124,802 110,980 119,833 111,112 98,577 88,599 18.62%
-
Net Worth 290,000 286,999 276,999 273,000 268,000 260,999 259,999 7.54%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 5,000 - 50 - - -
Div Payout % - - 98.43% - 0.72% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 290,000 286,999 276,999 273,000 268,000 260,999 259,999 7.54%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.62% 7.42% 4.40% 6.47% 5.88% 5.51% 4.77% -
ROE 2.79% 3.47% 1.83% 3.03% 2.58% 2.20% 1.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.62 134.80 116.08 128.12 118.05 104.32 93.03 20.19%
EPS 8.09 9.97 5.08 8.27 6.92 5.73 4.41 49.80%
DPS 0.00 0.00 5.00 0.00 0.05 0.00 0.00 -
NAPS 2.90 2.87 2.77 2.73 2.68 2.61 2.60 7.54%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.33 16.85 14.51 16.02 14.76 13.04 11.63 20.19%
EPS 1.01 1.25 0.64 1.03 0.87 0.72 0.55 49.90%
DPS 0.00 0.00 0.63 0.00 0.01 0.00 0.00 -
NAPS 0.3625 0.3588 0.3463 0.3413 0.335 0.3263 0.325 7.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.40 2.60 2.50 2.09 2.00 2.15 2.03 -
P/RPS 2.77 1.93 2.15 1.63 1.69 2.06 2.18 17.29%
P/EPS 42.05 26.08 49.21 25.29 28.90 37.52 46.00 -5.80%
EY 2.38 3.83 2.03 3.95 3.46 2.67 2.17 6.34%
DY 0.00 0.00 2.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.17 0.91 0.90 0.77 0.75 0.82 0.78 31.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 06/08/14 21/05/14 18/02/14 14/11/13 19/08/13 13/05/13 -
Price 3.06 2.57 2.57 2.12 2.11 2.16 2.39 -
P/RPS 2.50 1.91 2.21 1.65 1.79 2.07 2.57 -1.82%
P/EPS 37.85 25.78 50.59 25.65 30.49 37.70 54.16 -21.23%
EY 2.64 3.88 1.98 3.90 3.28 2.65 1.85 26.72%
DY 0.00 0.00 1.95 0.00 0.02 0.00 0.00 -
P/NAPS 1.06 0.90 0.93 0.78 0.79 0.83 0.92 9.89%

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