[TASCO] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.76%
YoY- 23.55%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 514,834 473,112 451,588 451,570 406,738 229,138 334,496 7.13%
PBT 48,392 34,296 36,996 35,800 29,882 7,668 16,826 18.39%
Tax -12,170 -8,616 -9,178 -8,636 -7,902 -2,138 -4,688 16.47%
NP 36,222 25,680 27,818 27,164 21,980 5,530 12,138 19.10%
-
NP to SH 36,108 25,596 27,736 27,090 21,926 5,484 12,024 19.22%
-
Tax Rate 25.15% 25.12% 24.81% 24.12% 26.44% 27.88% 27.86% -
Total Cost 478,612 447,432 423,770 424,406 384,758 223,608 322,358 6.52%
-
Net Worth 290,000 268,000 244,964 220,081 203,055 183,133 165,054 9.42%
Dividend
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 75 - - - - - -
Div Payout % - 0.29% - - - - - -
Equity
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 290,000 268,000 244,964 220,081 203,055 183,133 165,054 9.42%
NOSH 100,000 100,000 99,985 100,036 100,027 100,072 100,033 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.04% 5.43% 6.16% 6.02% 5.40% 2.41% 3.63% -
ROE 12.45% 9.55% 11.32% 12.31% 10.80% 2.99% 7.28% -
Per Share
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 514.83 473.11 451.65 451.40 406.63 228.97 334.38 7.14%
EPS 36.10 25.59 27.74 27.08 21.92 5.48 12.02 19.22%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.68 2.45 2.20 2.03 1.83 1.65 9.43%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 64.35 59.14 56.45 56.45 50.84 28.64 41.81 7.13%
EPS 4.51 3.20 3.47 3.39 2.74 0.69 1.50 19.24%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3625 0.335 0.3062 0.2751 0.2538 0.2289 0.2063 9.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.40 2.00 2.07 1.50 1.03 0.69 0.64 -
P/RPS 0.66 0.42 0.46 0.33 0.25 0.30 0.19 22.02%
P/EPS 9.42 7.81 7.46 5.54 4.70 12.59 5.32 9.56%
EY 10.62 12.80 13.40 18.05 21.28 7.94 18.78 -8.71%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.75 0.84 0.68 0.51 0.38 0.39 19.20%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 18/11/14 14/11/13 08/08/12 10/08/11 17/08/10 12/08/09 13/08/08 -
Price 3.06 2.11 2.18 1.50 1.00 0.80 0.68 -
P/RPS 0.59 0.45 0.48 0.33 0.25 0.35 0.20 18.88%
P/EPS 8.47 8.24 7.86 5.54 4.56 14.60 5.66 6.65%
EY 11.80 12.13 12.72 18.05 21.92 6.85 17.68 -6.25%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.79 0.89 0.68 0.49 0.44 0.41 16.39%

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