[TASCO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.86%
YoY- 31.62%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 369,430 318,322 280,630 287,474 313,777 339,200 366,456 0.54%
PBT 25,266 19,427 14,159 16,688 17,996 19,141 22,575 7.81%
Tax -428 934 2,454 2,922 -2,915 -3,159 -4,190 -78.23%
NP 24,838 20,361 16,613 19,610 15,081 15,982 18,385 22.27%
-
NP to SH 24,781 20,312 16,560 19,593 15,088 15,982 18,358 22.20%
-
Tax Rate 1.69% -4.81% -17.33% -17.51% 16.20% 16.50% 18.56% -
Total Cost 344,592 297,961 264,017 267,864 298,696 323,218 348,071 -0.66%
-
Net Worth 203,059 196,047 192,180 192,080 183,233 179,538 99,921 60.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 70 70 70 - - - - -
Div Payout % 0.28% 0.34% 0.42% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,059 196,047 192,180 192,080 183,233 179,538 99,921 60.64%
NOSH 100,029 100,024 100,094 100,041 100,127 99,743 99,921 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.72% 6.40% 5.92% 6.82% 4.81% 4.71% 5.02% -
ROE 12.20% 10.36% 8.62% 10.20% 8.23% 8.90% 18.37% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 369.32 318.25 280.37 287.35 313.38 340.07 366.74 0.46%
EPS 24.77 20.31 16.54 19.58 15.07 16.02 18.37 22.11%
DPS 0.07 0.07 0.07 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.96 1.92 1.92 1.83 1.80 1.00 60.53%
Adjusted Per Share Value based on latest NOSH - 100,041
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.18 39.79 35.08 35.93 39.22 42.40 45.81 0.53%
EPS 3.10 2.54 2.07 2.45 1.89 2.00 2.29 22.44%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2538 0.2451 0.2402 0.2401 0.229 0.2244 0.1249 60.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.03 0.94 0.96 0.78 0.69 0.61 0.60 -
P/RPS 0.28 0.30 0.34 0.27 0.22 0.18 0.16 45.36%
P/EPS 4.16 4.63 5.80 3.98 4.58 3.81 3.27 17.45%
EY 24.05 21.60 17.23 25.11 21.84 26.27 30.62 -14.90%
DY 0.07 0.07 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.50 0.41 0.38 0.34 0.60 -10.29%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 13/05/09 11/02/09 -
Price 1.00 0.99 0.93 0.81 0.80 0.76 0.55 -
P/RPS 0.27 0.31 0.33 0.28 0.26 0.22 0.15 48.13%
P/EPS 4.04 4.88 5.62 4.14 5.31 4.74 2.99 22.28%
EY 24.77 20.51 17.79 24.18 18.84 21.08 33.40 -18.11%
DY 0.07 0.07 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.48 0.42 0.44 0.42 0.55 -7.43%

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