[TASCO] YoY Annualized Quarter Result on 31-Dec-2013

Stock
[TASCO] TASCO BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- 7.95%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
Revenue 483,852 471,580 450,646 442,448 9.35%
PBT 36,649 36,424 37,909 35,315 3.77%
Tax -8,929 -9,288 -9,689 -6,339 40.85%
NP 27,720 27,136 28,220 28,976 -4.33%
-
NP to SH 27,631 27,052 28,133 28,889 -4.35%
-
Tax Rate 24.36% 25.50% 25.56% 17.95% -
Total Cost 456,132 444,444 422,426 413,472 10.31%
-
Net Worth 273,000 248,110 251,999 254,999 7.05%
Dividend
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
Div 5,825 - - 12,010 -51.49%
Div Payout % 21.08% - - 41.57% -
Equity
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
Net Worth 273,000 248,110 251,999 254,999 7.05%
NOSH 100,000 100,044 100,000 100,000 0.00%
Ratio Analysis
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
NP Margin 5.73% 5.75% 6.26% 6.55% -
ROE 10.12% 10.90% 11.16% 11.33% -
Per Share
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
RPS 483.85 471.37 450.65 442.45 9.35%
EPS 27.63 27.04 28.13 28.89 -4.36%
DPS 5.83 0.00 0.00 12.01 -51.45%
NAPS 2.73 2.48 2.52 2.55 7.05%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
RPS 60.48 58.95 56.33 55.31 9.34%
EPS 3.45 3.38 3.52 3.61 -4.43%
DPS 0.73 0.00 0.00 1.50 -51.33%
NAPS 0.3413 0.3101 0.315 0.3188 7.05%
Price Multiplier on Financial Quarter End Date
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
Date 31/12/13 30/03/12 28/09/12 31/12/12 -
Price 2.09 2.05 2.04 2.00 -
P/RPS 0.43 0.42 0.45 0.45 -4.44%
P/EPS 7.56 6.51 7.25 6.92 9.24%
EY 13.22 15.37 13.79 14.44 -8.44%
DY 2.79 4.79 0.00 6.01 -53.57%
P/NAPS 0.77 1.03 0.81 0.78 -1.28%
Price Multiplier on Announcement Date
31/12/13 31/03/12 30/09/12 31/12/12 CAGR
Date 18/02/14 03/05/12 22/11/12 21/02/13 -
Price 2.12 2.17 2.00 2.03 -
P/RPS 0.44 0.45 0.44 0.46 -4.34%
P/EPS 7.67 6.89 7.11 7.03 9.10%
EY 13.03 14.52 14.07 14.23 -8.43%
DY 2.75 4.53 0.00 5.92 -53.54%
P/NAPS 0.78 1.09 0.79 0.80 -2.50%

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