[TASCO] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 0.33%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 867,637 748,269 743,236 720,944 582,680 520,522 506,741 9.36%
PBT 50,034 18,368 19,717 43,156 41,810 39,528 45,232 1.69%
Tax -14,058 -5,656 -4,833 -10,413 -10,744 -9,910 -11,620 3.22%
NP 35,976 12,712 14,884 32,742 31,066 29,617 33,612 1.13%
-
NP to SH 33,246 12,356 14,562 32,478 30,860 29,528 33,485 -0.11%
-
Tax Rate 28.10% 30.79% 24.51% 24.13% 25.70% 25.07% 25.69% -
Total Cost 831,661 735,557 728,352 688,201 551,613 490,905 473,129 9.84%
-
Net Worth 453,999 436,000 368,000 361,999 338,000 316,000 297,047 7.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,333 - - 5,333 5,333 5,333 5,334 -0.00%
Div Payout % 16.04% - - 16.42% 17.28% 18.06% 15.93% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 453,999 436,000 368,000 361,999 338,000 316,000 297,047 7.31%
NOSH 200,000 200,000 200,000 200,000 200,000 200,000 100,015 12.23%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.15% 1.70% 2.00% 4.54% 5.33% 5.69% 6.63% -
ROE 7.32% 2.83% 3.96% 8.97% 9.13% 9.34% 11.27% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 433.82 374.13 371.62 360.47 291.34 260.26 506.66 -2.55%
EPS 16.63 6.17 7.28 16.24 15.43 14.76 33.48 -10.99%
DPS 2.67 0.00 0.00 2.67 2.67 2.67 5.33 -10.87%
NAPS 2.27 2.18 1.84 1.81 1.69 1.58 2.97 -4.37%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 108.45 93.53 92.90 90.12 72.84 65.07 63.34 9.36%
EPS 4.16 1.54 1.82 4.06 3.86 3.69 4.19 -0.11%
DPS 0.67 0.00 0.00 0.67 0.67 0.67 0.67 0.00%
NAPS 0.5675 0.545 0.46 0.4525 0.4225 0.395 0.3713 7.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.01 1.20 1.00 2.08 1.50 1.70 2.78 -
P/RPS 0.69 0.32 0.27 0.58 0.51 0.65 0.55 3.84%
P/EPS 18.11 19.42 13.73 12.81 9.72 11.51 8.30 13.87%
EY 5.52 5.15 7.28 7.81 10.29 8.68 12.04 -12.17%
DY 0.89 0.00 0.00 1.28 1.78 1.57 1.92 -12.01%
P/NAPS 1.33 0.55 0.54 1.15 0.89 1.08 0.94 5.94%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 24/02/16 11/02/15 -
Price 4.06 1.11 1.36 1.99 1.74 1.52 3.07 -
P/RPS 0.94 0.30 0.37 0.55 0.60 0.58 0.61 7.46%
P/EPS 24.42 17.97 18.68 12.25 11.28 10.30 9.17 17.71%
EY 4.09 5.57 5.35 8.16 8.87 9.71 10.91 -15.07%
DY 0.66 0.00 0.00 1.34 1.53 1.75 1.74 -14.90%
P/NAPS 1.79 0.51 0.74 1.10 1.03 0.96 1.03 9.63%

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