[TASCO] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 22.66%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 443,362 406,086 369,430 318,322 280,630 287,474 313,777 25.83%
PBT 32,778 27,873 25,266 19,427 14,159 16,688 17,996 48.98%
Tax -7,948 -7,245 -428 934 2,454 2,922 -2,915 94.81%
NP 24,830 20,628 24,838 20,361 16,613 19,610 15,081 39.30%
-
NP to SH 24,776 20,559 24,781 20,312 16,560 19,593 15,088 39.06%
-
Tax Rate 24.25% 25.99% 1.69% -4.81% -17.33% -17.51% 16.20% -
Total Cost 418,532 385,458 344,592 297,961 264,017 267,864 298,696 25.14%
-
Net Worth 214,025 206,077 203,059 196,047 192,180 192,080 183,233 10.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,131 30 70 70 70 - - -
Div Payout % 36.85% 0.15% 0.28% 0.34% 0.42% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 214,025 206,077 203,059 196,047 192,180 192,080 183,233 10.87%
NOSH 100,011 100,037 100,029 100,024 100,094 100,041 100,127 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.60% 5.08% 6.72% 6.40% 5.92% 6.82% 4.81% -
ROE 11.58% 9.98% 12.20% 10.36% 8.62% 10.20% 8.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 443.31 405.93 369.32 318.25 280.37 287.35 313.38 25.93%
EPS 24.77 20.55 24.77 20.31 16.54 19.58 15.07 39.14%
DPS 9.13 0.03 0.07 0.07 0.07 0.00 0.00 -
NAPS 2.14 2.06 2.03 1.96 1.92 1.92 1.83 10.96%
Adjusted Per Share Value based on latest NOSH - 100,024
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 55.42 50.76 46.18 39.79 35.08 35.93 39.22 25.84%
EPS 3.10 2.57 3.10 2.54 2.07 2.45 1.89 38.95%
DPS 1.14 0.00 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.2675 0.2576 0.2538 0.2451 0.2402 0.2401 0.229 10.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 1.16 1.03 0.94 0.96 0.78 0.69 -
P/RPS 0.32 0.29 0.28 0.30 0.34 0.27 0.22 28.28%
P/EPS 5.65 5.64 4.16 4.63 5.80 3.98 4.58 14.98%
EY 17.70 17.72 24.05 21.60 17.23 25.11 21.84 -13.04%
DY 6.52 0.03 0.07 0.07 0.07 0.00 0.00 -
P/NAPS 0.65 0.56 0.51 0.48 0.50 0.41 0.38 42.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 11/11/10 17/08/10 11/05/10 10/02/10 11/11/09 12/08/09 -
Price 1.45 1.45 1.00 0.99 0.93 0.81 0.80 -
P/RPS 0.33 0.36 0.27 0.31 0.33 0.28 0.26 17.17%
P/EPS 5.85 7.06 4.04 4.88 5.62 4.14 5.31 6.65%
EY 17.08 14.17 24.77 20.51 17.79 24.18 18.84 -6.31%
DY 6.30 0.02 0.07 0.07 0.08 0.00 0.00 -
P/NAPS 0.68 0.70 0.49 0.51 0.48 0.42 0.44 33.56%

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