[TASCO] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 494,305 559,613 442,448 469,211 443,362 280,630 366,456 4.90%
PBT 41,453 42,061 35,315 37,364 32,778 14,159 22,575 10.21%
Tax -10,655 -11,549 -6,339 -2,688 -7,948 2,454 -4,190 16.10%
NP 30,798 30,512 28,976 34,676 24,830 16,613 18,385 8.60%
-
NP to SH 30,681 30,409 28,889 34,590 24,776 16,560 18,358 8.56%
-
Tax Rate 25.70% 27.46% 17.95% 7.19% 24.25% -17.33% 18.56% -
Total Cost 463,507 529,101 413,472 434,535 418,532 264,017 348,071 4.68%
-
Net Worth 299,000 276,999 254,999 241,000 213,965 192,000 179,975 8.46%
Dividend
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,000 9,010 12,010 12,899 9,128 70 - -
Div Payout % 29.33% 29.63% 41.57% 37.29% 36.84% 0.42% - -
Equity
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 299,000 276,999 254,999 241,000 213,965 192,000 179,975 8.46%
NOSH 100,000 100,000 100,000 99,999 99,983 100,000 99,986 0.00%
Ratio Analysis
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.23% 5.45% 6.55% 7.39% 5.60% 5.92% 5.02% -
ROE 10.26% 10.98% 11.33% 14.35% 11.58% 8.63% 10.20% -
Per Share
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 494.31 559.61 442.45 469.21 443.43 280.63 366.51 4.90%
EPS 30.68 30.41 28.89 34.59 24.78 16.56 18.36 8.56%
DPS 9.00 9.01 12.01 12.90 9.13 0.07 0.00 -
NAPS 2.99 2.77 2.55 2.41 2.14 1.92 1.80 8.45%
Adjusted Per Share Value based on latest NOSH - 100,021
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 61.79 69.95 55.31 58.65 55.42 35.08 45.81 4.90%
EPS 3.84 3.80 3.61 4.32 3.10 2.07 2.29 8.62%
DPS 1.13 1.13 1.50 1.61 1.14 0.01 0.00 -
NAPS 0.3738 0.3463 0.3188 0.3013 0.2675 0.24 0.225 8.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/15 31/03/14 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.53 2.50 2.00 1.62 1.40 0.96 0.60 -
P/RPS 0.71 0.45 0.45 0.35 0.32 0.34 0.16 26.92%
P/EPS 11.51 8.22 6.92 4.68 5.65 5.80 3.27 22.30%
EY 8.69 12.16 14.44 21.35 17.70 17.25 30.60 -18.24%
DY 2.55 3.60 6.01 7.96 6.52 0.07 0.00 -
P/NAPS 1.18 0.90 0.78 0.67 0.65 0.50 0.33 22.61%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 18/05/15 21/05/14 21/02/13 22/02/12 25/02/11 10/02/10 11/02/09 -
Price 4.32 2.57 2.03 1.85 1.45 0.93 0.55 -
P/RPS 0.87 0.46 0.46 0.39 0.33 0.33 0.15 32.48%
P/EPS 14.08 8.45 7.03 5.35 5.85 5.62 3.00 28.07%
EY 7.10 11.83 14.23 18.70 17.09 17.81 33.38 -21.93%
DY 2.08 3.51 5.92 6.97 6.30 0.08 0.00 -
P/NAPS 1.44 0.93 0.80 0.77 0.68 0.48 0.31 27.85%

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