[TASCO] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -0.25%
YoY- 135.81%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,091,238 1,053,650 1,895,014 1,211,130 816,044 742,130 745,466 6.55%
PBT 40,040 77,870 131,864 90,614 41,650 15,328 20,830 11.49%
Tax -6,610 -14,338 -32,922 -25,814 -12,062 -4,018 -4,916 5.05%
NP 33,430 63,532 98,942 64,800 29,588 11,310 15,914 13.15%
-
NP to SH 30,270 60,130 97,128 62,906 26,676 10,774 15,570 11.70%
-
Tax Rate 16.51% 18.41% 24.97% 28.49% 28.96% 26.21% 23.60% -
Total Cost 1,057,808 990,118 1,796,072 1,146,330 786,456 730,820 729,552 6.38%
-
Net Worth 623,999 600,000 551,999 488,000 446,000 432,000 364,000 9.39%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 24,000 16,000 8,000 - - -
Div Payout % - - 24.71% 25.43% 29.99% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 623,999 600,000 551,999 488,000 446,000 432,000 364,000 9.39%
NOSH 800,000 800,000 800,000 800,000 200,000 200,000 200,000 25.96%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.06% 6.03% 5.22% 5.35% 3.63% 1.52% 2.13% -
ROE 4.85% 10.02% 17.60% 12.89% 5.98% 2.49% 4.28% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 136.40 131.71 236.88 151.39 408.02 371.07 372.73 -15.41%
EPS 3.78 7.52 12.14 7.86 13.34 5.38 7.78 -11.32%
DPS 0.00 0.00 3.00 2.00 4.00 0.00 0.00 -
NAPS 0.78 0.75 0.69 0.61 2.23 2.16 1.82 -13.15%
Adjusted Per Share Value based on latest NOSH - 800,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 136.40 131.71 236.88 151.39 102.01 92.77 93.18 6.55%
EPS 3.78 7.52 12.14 7.86 3.33 1.35 1.95 11.65%
DPS 0.00 0.00 3.00 2.00 1.00 0.00 0.00 -
NAPS 0.78 0.75 0.69 0.61 0.5575 0.54 0.455 9.39%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.785 0.80 0.80 1.12 1.42 1.05 1.59 -
P/RPS 0.58 0.61 0.34 0.74 0.35 0.28 0.43 5.10%
P/EPS 20.75 10.64 6.59 14.24 10.65 19.49 20.42 0.26%
EY 4.82 9.40 15.18 7.02 9.39 5.13 4.90 -0.27%
DY 0.00 0.00 3.75 1.79 2.82 0.00 0.00 -
P/NAPS 1.01 1.07 1.16 1.84 0.64 0.49 0.87 2.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/10/24 17/11/23 27/10/22 27/10/21 23/10/20 21/11/19 15/11/18 -
Price 0.72 0.80 0.845 1.30 2.30 1.16 1.24 -
P/RPS 0.53 0.61 0.36 0.86 0.56 0.31 0.33 8.20%
P/EPS 19.03 10.64 6.96 16.53 17.24 21.53 15.93 3.00%
EY 5.26 9.40 14.37 6.05 5.80 4.64 6.28 -2.90%
DY 0.00 0.00 3.55 1.54 1.74 0.00 0.00 -
P/NAPS 0.92 1.07 1.22 2.13 1.03 0.54 0.68 5.16%

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