[TASCO] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 14.68%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,786,926 1,414,202 867,637 748,269 743,236 720,944 582,680 20.52%
PBT 125,698 77,030 50,034 18,368 19,717 43,156 41,810 20.12%
Tax -31,970 -21,002 -14,058 -5,656 -4,833 -10,413 -10,744 19.92%
NP 93,728 56,028 35,976 12,712 14,884 32,742 31,066 20.19%
-
NP to SH 92,001 53,688 33,246 12,356 14,562 32,478 30,860 19.95%
-
Tax Rate 25.43% 27.26% 28.10% 30.79% 24.51% 24.13% 25.70% -
Total Cost 1,693,198 1,358,174 831,661 735,557 728,352 688,201 551,613 20.54%
-
Net Worth 576,000 488,000 453,999 436,000 368,000 361,999 338,000 9.28%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 16,000 10,666 5,333 - - 5,333 5,333 20.08%
Div Payout % 17.39% 19.87% 16.04% - - 16.42% 17.28% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 576,000 488,000 453,999 436,000 368,000 361,999 338,000 9.28%
NOSH 800,000 800,000 200,000 200,000 200,000 200,000 200,000 25.97%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.25% 3.96% 4.15% 1.70% 2.00% 4.54% 5.33% -
ROE 15.97% 11.00% 7.32% 2.83% 3.96% 8.97% 9.13% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 223.37 176.78 433.82 374.13 371.62 360.47 291.34 -4.32%
EPS 11.51 6.71 16.63 6.17 7.28 16.24 15.43 -4.76%
DPS 2.00 1.33 2.67 0.00 0.00 2.67 2.67 -4.69%
NAPS 0.72 0.61 2.27 2.18 1.84 1.81 1.69 -13.25%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 223.37 176.78 108.45 93.53 92.90 90.12 72.84 20.52%
EPS 11.51 6.71 4.16 1.54 1.82 4.06 3.86 19.96%
DPS 2.00 1.33 0.67 0.00 0.00 0.67 0.67 19.98%
NAPS 0.72 0.61 0.5675 0.545 0.46 0.4525 0.4225 9.28%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.90 1.16 3.01 1.20 1.00 2.08 1.50 -
P/RPS 0.40 0.66 0.69 0.32 0.27 0.58 0.51 -3.96%
P/EPS 7.83 17.29 18.11 19.42 13.73 12.81 9.72 -3.53%
EY 12.78 5.79 5.52 5.15 7.28 7.81 10.29 3.67%
DY 2.22 1.15 0.89 0.00 0.00 1.28 1.78 3.74%
P/NAPS 1.25 1.90 1.33 0.55 0.54 1.15 0.89 5.82%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 02/02/23 27/01/22 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 -
Price 0.90 1.11 4.06 1.11 1.36 1.99 1.74 -
P/RPS 0.40 0.63 0.94 0.30 0.37 0.55 0.60 -6.53%
P/EPS 7.83 16.54 24.42 17.97 18.68 12.25 11.28 -5.90%
EY 12.78 6.05 4.09 5.57 5.35 8.16 8.87 6.27%
DY 2.22 1.20 0.66 0.00 0.00 1.34 1.53 6.39%
P/NAPS 1.25 1.82 1.79 0.51 0.74 1.10 1.03 3.27%

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