[TASCO] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.34%
YoY- -34.75%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 128,123 118,051 104,324 93,033 104,463 112,191 107,899 12.09%
PBT 10,731 9,369 7,538 5,957 6,883 9,934 9,392 9.26%
Tax -2,441 -2,430 -1,791 -1,523 928 -2,678 -2,267 5.03%
NP 8,290 6,939 5,747 4,434 7,811 7,256 7,125 10.59%
-
NP to SH 8,265 6,921 5,730 4,413 7,789 7,232 7,105 10.57%
-
Tax Rate 22.75% 25.94% 23.76% 25.57% -13.48% 26.96% 24.14% -
Total Cost 119,833 111,112 98,577 88,599 96,652 104,935 100,774 12.20%
-
Net Worth 273,000 268,000 260,999 259,999 254,999 251,999 244,827 7.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 50 - - 12,010 - - -
Div Payout % - 0.72% - - 154.19% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 273,000 268,000 260,999 259,999 254,999 251,999 244,827 7.51%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,929 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.47% 5.88% 5.51% 4.77% 7.48% 6.47% 6.60% -
ROE 3.03% 2.58% 2.20% 1.70% 3.05% 2.87% 2.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 128.12 118.05 104.32 93.03 104.46 112.19 107.97 12.04%
EPS 8.27 6.92 5.73 4.41 7.79 7.23 7.11 10.57%
DPS 0.00 0.05 0.00 0.00 12.01 0.00 0.00 -
NAPS 2.73 2.68 2.61 2.60 2.55 2.52 2.45 7.45%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.02 14.76 13.04 11.63 13.06 14.02 13.49 12.10%
EPS 1.03 0.87 0.72 0.55 0.97 0.90 0.89 10.20%
DPS 0.00 0.01 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.3413 0.335 0.3263 0.325 0.3188 0.315 0.306 7.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.09 2.00 2.15 2.03 2.00 2.04 2.07 -
P/RPS 1.63 1.69 2.06 2.18 1.91 1.82 1.92 -10.31%
P/EPS 25.29 28.90 37.52 46.00 25.68 28.21 29.11 -8.92%
EY 3.95 3.46 2.67 2.17 3.89 3.55 3.43 9.83%
DY 0.00 0.03 0.00 0.00 6.01 0.00 0.00 -
P/NAPS 0.77 0.75 0.82 0.78 0.78 0.81 0.84 -5.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 14/11/13 19/08/13 13/05/13 21/02/13 22/11/12 08/08/12 -
Price 2.12 2.11 2.16 2.39 2.03 2.00 2.18 -
P/RPS 1.65 1.79 2.07 2.57 1.94 1.78 2.02 -12.58%
P/EPS 25.65 30.49 37.70 54.16 26.06 27.65 30.66 -11.18%
EY 3.90 3.28 2.65 1.85 3.84 3.62 3.26 12.65%
DY 0.00 0.02 0.00 0.00 5.92 0.00 0.00 -
P/NAPS 0.78 0.79 0.83 0.92 0.80 0.79 0.89 -8.39%

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