[TASCO] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 110.1%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,895,014 1,211,130 816,044 742,130 745,466 698,096 555,632 22.67%
PBT 131,864 90,614 41,650 15,328 20,830 42,814 38,088 22.98%
Tax -32,922 -25,814 -12,062 -4,018 -4,916 -10,198 -9,596 22.79%
NP 98,942 64,800 29,588 11,310 15,914 32,616 28,492 23.04%
-
NP to SH 97,128 62,906 26,676 10,774 15,570 32,372 28,268 22.82%
-
Tax Rate 24.97% 28.49% 28.96% 26.21% 23.60% 23.82% 25.19% -
Total Cost 1,796,072 1,146,330 786,456 730,820 729,552 665,480 527,140 22.65%
-
Net Worth 551,999 488,000 446,000 432,000 364,000 351,999 327,999 9.05%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 24,000 16,000 8,000 - - - - -
Div Payout % 24.71% 25.43% 29.99% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 551,999 488,000 446,000 432,000 364,000 351,999 327,999 9.05%
NOSH 800,000 800,000 200,000 200,000 200,000 200,000 200,000 25.97%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.22% 5.35% 3.63% 1.52% 2.13% 4.67% 5.13% -
ROE 17.60% 12.89% 5.98% 2.49% 4.28% 9.20% 8.62% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 236.88 151.39 408.02 371.07 372.73 349.05 277.82 -2.62%
EPS 12.14 7.86 13.34 5.38 7.78 16.18 14.14 -2.50%
DPS 3.00 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 2.23 2.16 1.82 1.76 1.64 -13.43%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 236.88 151.39 102.01 92.77 93.18 87.26 69.45 22.67%
EPS 12.14 7.86 3.33 1.35 1.95 4.05 3.53 22.84%
DPS 3.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 0.5575 0.54 0.455 0.44 0.41 9.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.80 1.12 1.42 1.05 1.59 2.34 1.52 -
P/RPS 0.34 0.74 0.35 0.28 0.43 0.67 0.55 -7.69%
P/EPS 6.59 14.24 10.65 19.49 20.42 14.46 10.75 -7.82%
EY 15.18 7.02 9.39 5.13 4.90 6.92 9.30 8.50%
DY 3.75 1.79 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.84 0.64 0.49 0.87 1.33 0.93 3.75%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 27/10/22 27/10/21 23/10/20 21/11/19 15/11/18 16/11/17 16/11/16 -
Price 0.845 1.30 2.30 1.16 1.24 2.37 1.50 -
P/RPS 0.36 0.86 0.56 0.31 0.33 0.68 0.54 -6.53%
P/EPS 6.96 16.53 17.24 21.53 15.93 14.64 10.61 -6.78%
EY 14.37 6.05 5.80 4.64 6.28 6.83 9.42 7.28%
DY 3.55 1.54 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.13 1.03 0.54 0.68 1.35 0.91 5.00%

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