[TASCO] QoQ TTM 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- 1.92%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 501,622 497,058 466,580 443,531 419,871 414,011 417,586 12.98%
PBT 43,393 41,872 36,104 33,595 29,747 30,312 32,166 22.06%
Tax -11,890 -11,541 -10,026 -8,185 -4,816 -5,064 -5,540 66.30%
NP 31,503 30,331 26,078 25,410 24,931 25,248 26,626 11.85%
-
NP to SH 31,399 30,235 25,996 25,329 24,853 25,164 26,539 11.85%
-
Tax Rate 27.40% 27.56% 27.77% 24.36% 16.19% 16.71% 17.22% -
Total Cost 470,119 466,727 440,502 418,121 394,940 388,763 390,960 13.06%
-
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 5,050 5,050 50 12,060 12,010 12,010 -44.21%
Div Payout % 15.92% 16.70% 19.43% 0.20% 48.53% 47.73% 45.25% -
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 6.28% 6.10% 5.59% 5.73% 5.94% 6.10% 6.38% -
ROE 10.83% 10.53% 9.38% 9.28% 9.27% 9.64% 10.21% -
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 501.62 497.06 466.58 443.53 419.87 414.01 417.59 12.98%
EPS 31.40 30.24 26.00 25.33 24.85 25.16 26.54 11.85%
DPS 5.00 5.05 5.05 0.05 12.06 12.01 12.01 -44.21%
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 62.70 62.13 58.32 55.44 52.48 51.75 52.20 12.98%
EPS 3.92 3.78 3.25 3.17 3.11 3.15 3.32 11.70%
DPS 0.63 0.63 0.63 0.01 1.51 1.50 1.50 -43.88%
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 0.68 0.52 0.54 0.47 0.48 0.52 0.49 24.39%
P/EPS 10.83 8.60 9.62 8.25 8.05 8.54 7.65 26.05%
EY 9.24 11.63 10.40 12.12 12.43 11.70 13.07 -20.62%
DY 1.47 1.94 2.02 0.02 6.03 5.59 5.92 -60.46%
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 0.61 0.52 0.55 0.48 0.50 0.52 0.57 4.62%
P/EPS 9.75 8.50 9.89 8.37 8.49 8.58 9.01 5.39%
EY 10.26 11.76 10.12 11.95 11.78 11.65 11.10 -5.10%
DY 1.63 1.96 1.96 0.02 5.72 5.56 5.03 -52.78%
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