[TASCO] QoQ Quarter Result on 31-Mar-2012

Stock
[TASCO] TASCO BERHAD
Announcement Date
03-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012
Profit Trend
QoQ- -51.56%
YoY- 4.61%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 104,463 112,191 107,899 117,895 113,870 129,556 107,422 -1.83%
PBT 6,883 9,934 9,392 9,106 9,572 9,892 9,295 -18.07%
Tax 928 -2,678 -2,267 -2,322 4,419 -2,789 -2,198 -
NP 7,811 7,256 7,125 6,784 13,991 7,103 7,097 6.56%
-
NP to SH 7,789 7,232 7,105 6,763 13,963 7,082 7,080 6.53%
-
Tax Rate -13.48% 26.96% 24.14% 25.50% -46.17% 28.19% 23.65% -
Total Cost 96,652 104,935 100,774 111,111 99,879 122,453 100,325 -2.44%
-
Net Worth 254,999 251,999 244,827 248,110 241,051 206,058 220,000 10.29%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,010 - - - 12,902 - - -
Div Payout % 154.19% - - - 92.41% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 254,999 251,999 244,827 248,110 241,051 206,058 220,000 10.29%
NOSH 100,000 100,000 99,929 100,044 100,021 100,028 100,000 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.48% 6.47% 6.60% 5.75% 12.29% 5.48% 6.61% -
ROE 3.05% 2.87% 2.90% 2.73% 5.79% 3.44% 3.22% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 104.46 112.19 107.97 117.84 113.85 129.52 107.42 -1.83%
EPS 7.79 7.23 7.11 6.76 13.96 7.08 7.08 6.54%
DPS 12.01 0.00 0.00 0.00 12.90 0.00 0.00 -
NAPS 2.55 2.52 2.45 2.48 2.41 2.06 2.20 10.29%
Adjusted Per Share Value based on latest NOSH - 100,044
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.06 14.02 13.49 14.74 14.23 16.19 13.43 -1.83%
EPS 0.97 0.90 0.89 0.85 1.75 0.89 0.89 5.87%
DPS 1.50 0.00 0.00 0.00 1.61 0.00 0.00 -
NAPS 0.3188 0.315 0.306 0.3101 0.3013 0.2576 0.275 10.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 2.04 2.07 2.05 1.62 1.47 1.50 -
P/RPS 1.91 1.82 1.92 0.00 1.42 1.13 1.40 22.89%
P/EPS 25.68 28.21 29.11 0.00 11.60 20.76 21.19 13.60%
EY 3.89 3.55 3.43 0.00 8.62 4.82 4.72 -12.04%
DY 6.01 0.00 0.00 0.00 7.96 0.00 0.00 -
P/NAPS 0.78 0.81 0.84 1.03 0.67 0.71 0.68 9.53%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 08/08/12 03/05/12 22/02/12 09/11/11 10/08/11 -
Price 2.03 2.00 2.18 2.17 1.85 1.59 1.50 -
P/RPS 1.94 1.78 2.02 0.00 1.63 1.23 1.40 24.17%
P/EPS 26.06 27.65 30.66 0.00 13.25 22.46 21.19 14.71%
EY 3.84 3.62 3.26 0.00 7.55 4.45 4.72 -12.79%
DY 5.92 0.00 0.00 0.00 6.97 0.00 0.00 -
P/NAPS 0.80 0.79 0.89 1.09 0.77 0.77 0.68 11.38%

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