[TASCO] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[TASCO] TASCO BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -9.49%
YoY- -4.14%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 946,612 747,438 736,801 710,209 584,402 515,666 494,305 11.42%
PBT 60,689 20,598 18,661 42,003 43,528 44,082 41,453 6.55%
Tax -17,020 -10,692 -5,280 -12,346 -12,672 -13,372 -10,655 8.11%
NP 43,669 9,906 13,381 29,657 30,856 30,710 30,798 5.98%
-
NP to SH 41,274 8,891 13,062 29,398 30,669 30,607 30,681 5.06%
-
Tax Rate 28.04% 51.91% 28.29% 29.39% 29.11% 30.33% 25.70% -
Total Cost 902,943 737,532 723,420 680,552 553,546 484,956 463,507 11.74%
-
Net Worth 471,999 436,000 372,000 359,999 340,000 320,000 299,000 7.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 16,000 4,000 - 9,000 9,000 9,000 9,000 10.05%
Div Payout % 38.77% 44.99% - 30.61% 29.35% 29.41% 29.33% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 471,999 436,000 372,000 359,999 340,000 320,000 299,000 7.89%
NOSH 800,000 200,000 200,000 200,000 200,000 200,000 100,000 41.37%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.61% 1.33% 1.82% 4.18% 5.28% 5.96% 6.23% -
ROE 8.74% 2.04% 3.51% 8.17% 9.02% 9.56% 10.26% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 118.33 373.72 368.40 355.10 292.20 257.83 494.31 -21.18%
EPS 5.16 4.45 6.53 14.70 15.33 15.30 30.68 -25.68%
DPS 2.00 2.00 0.00 4.50 4.50 4.50 9.00 -22.15%
NAPS 0.59 2.18 1.86 1.80 1.70 1.60 2.99 -23.68%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 118.33 93.43 92.10 88.78 73.05 64.46 61.79 11.42%
EPS 5.16 1.11 1.63 3.67 3.83 3.83 3.84 5.04%
DPS 2.00 0.50 0.00 1.13 1.13 1.13 1.13 9.97%
NAPS 0.59 0.545 0.465 0.45 0.425 0.40 0.3738 7.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.05 0.76 1.66 1.67 2.16 1.59 3.53 -
P/RPS 0.89 0.20 0.45 0.47 0.74 0.62 0.71 3.83%
P/EPS 20.35 17.10 25.42 11.36 14.09 10.39 11.51 9.95%
EY 4.91 5.85 3.93 8.80 7.10 9.62 8.69 -9.06%
DY 1.90 2.63 0.00 2.69 2.08 2.83 2.55 -4.78%
P/NAPS 1.78 0.35 0.89 0.93 1.27 0.99 1.18 7.08%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/04/21 18/06/20 29/05/19 24/05/18 26/05/17 27/05/16 18/05/15 -
Price 1.26 0.905 1.34 1.93 2.52 1.59 4.32 -
P/RPS 1.06 0.24 0.36 0.54 0.86 0.62 0.87 3.34%
P/EPS 24.42 20.36 20.52 13.13 16.43 10.39 14.08 9.60%
EY 4.09 4.91 4.87 7.62 6.09 9.62 7.10 -8.77%
DY 1.59 2.21 0.00 2.33 1.79 2.83 2.08 -4.37%
P/NAPS 2.14 0.42 0.72 1.07 1.48 0.99 1.44 6.81%

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