[TANCO] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[TANCO] TANCO HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -13.74%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
TANCO's Result
TANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 120,246 102,060 3,414 2,652 4,252 5,744 26,136 28.95%
PBT 6,808 20,942 -10,716 -8,822 -12,074 -13,390 2,534 17.89%
Tax -2,742 0 0 0 0 -208 0 -
NP 4,066 20,942 -10,716 -8,822 -12,074 -13,598 2,534 8.19%
-
NP to SH 710 21,002 -10,620 -8,822 -12,074 -13,598 2,540 -19.13%
-
Tax Rate 40.28% 0.00% - - - - 0.00% -
Total Cost 116,180 81,118 14,130 11,474 16,326 19,342 23,602 30.41%
-
Net Worth 267,273 190,141 160,129 155,684 142,764 155,436 159,457 8.98%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 267,273 190,141 160,129 155,684 142,764 155,436 159,457 8.98%
NOSH 2,009,750 1,782,232 1,659,375 1,279,030 830,432 673,272 661,649 20.33%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.38% 20.52% -313.88% -332.65% -283.96% -236.73% 9.70% -
ROE 0.27% 11.05% -6.63% -5.67% -8.46% -8.75% 1.59% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.02 5.75 0.21 0.21 0.53 0.86 3.95 7.27%
EPS 0.04 1.18 -0.64 -0.70 -1.50 -2.02 0.38 -31.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1072 0.0965 0.1222 0.1772 0.2315 0.241 -9.34%
Adjusted Per Share Value based on latest NOSH - 1,279,030
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.47 4.65 0.16 0.12 0.19 0.26 1.19 28.93%
EPS 0.03 0.96 -0.48 -0.40 -0.55 -0.62 0.12 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.0865 0.0729 0.0709 0.065 0.0708 0.0726 8.98%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.59 0.335 0.24 0.05 0.05 0.05 0.155 -
P/RPS 9.81 5.82 116.65 24.02 9.47 5.84 3.92 16.51%
P/EPS 1,661.19 28.29 -37.50 -7.22 -3.34 -2.47 40.38 85.74%
EY 0.06 3.53 -2.67 -13.85 -29.97 -40.50 2.48 -46.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 3.13 2.49 0.41 0.28 0.22 0.64 37.92%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 22/02/23 25/02/22 26/02/21 25/02/20 27/02/19 13/02/18 -
Price 0.645 0.445 0.17 0.05 0.05 0.055 0.115 -
P/RPS 10.72 7.73 82.63 24.02 9.47 6.43 2.91 24.26%
P/EPS 1,816.04 37.58 -26.56 -7.22 -3.34 -2.72 29.96 98.13%
EY 0.06 2.66 -3.76 -13.85 -29.97 -36.82 3.34 -48.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 4.15 1.76 0.41 0.28 0.24 0.48 46.85%

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