[TASCO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -12.94%
YoY- 16.21%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 280,630 287,474 313,777 339,200 366,456 360,559 338,569 -11.73%
PBT 14,159 16,688 17,996 19,141 22,575 20,761 19,743 -19.83%
Tax 2,454 2,922 -2,915 -3,159 -4,190 -5,814 -5,570 -
NP 16,613 19,610 15,081 15,982 18,385 14,947 14,173 11.13%
-
NP to SH 16,560 19,593 15,088 15,982 18,358 14,886 14,097 11.29%
-
Tax Rate -17.33% -17.51% 16.20% 16.50% 18.56% 28.00% 28.21% -
Total Cost 264,017 267,864 298,696 323,218 348,071 345,612 324,396 -12.79%
-
Net Worth 192,180 192,080 183,233 179,538 99,921 169,966 164,847 10.73%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 70 - - - - - - -
Div Payout % 0.42% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 192,180 192,080 183,233 179,538 99,921 169,966 164,847 10.73%
NOSH 100,094 100,041 100,127 99,743 99,921 99,980 99,907 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.92% 6.82% 4.81% 4.71% 5.02% 4.15% 4.19% -
ROE 8.62% 10.20% 8.23% 8.90% 18.37% 8.76% 8.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 280.37 287.35 313.38 340.07 366.74 360.63 338.88 -11.83%
EPS 16.54 19.58 15.07 16.02 18.37 14.89 14.11 11.14%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.83 1.80 1.00 1.70 1.65 10.60%
Adjusted Per Share Value based on latest NOSH - 99,743
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.08 35.93 39.22 42.40 45.81 45.07 42.32 -11.72%
EPS 2.07 2.45 1.89 2.00 2.29 1.86 1.76 11.38%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2402 0.2401 0.229 0.2244 0.1249 0.2125 0.2061 10.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.96 0.78 0.69 0.61 0.60 0.65 0.64 -
P/RPS 0.34 0.27 0.22 0.18 0.16 0.18 0.19 47.23%
P/EPS 5.80 3.98 4.58 3.81 3.27 4.37 4.54 17.68%
EY 17.23 25.11 21.84 26.27 30.62 22.91 22.05 -15.12%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.38 0.34 0.60 0.38 0.39 17.96%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 11/11/09 12/08/09 13/05/09 11/02/09 12/11/08 - -
Price 0.93 0.81 0.80 0.76 0.55 0.62 0.00 -
P/RPS 0.33 0.28 0.26 0.22 0.15 0.17 0.00 -
P/EPS 5.62 4.14 5.31 4.74 2.99 4.16 0.00 -
EY 17.79 24.18 18.84 21.08 33.40 24.01 0.00 -
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.44 0.42 0.55 0.36 0.00 -

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