[TASCO] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 105.06%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 246,722 257,417 315,408 225,794 225,785 203,369 114,569 13.04%
PBT 17,861 24,196 22,864 18,498 17,900 14,941 3,834 27.89%
Tax -4,616 -6,085 -5,744 -4,589 -4,318 -3,951 -1,069 26.34%
NP 13,245 18,111 17,120 13,909 13,582 10,990 2,765 28.46%
-
NP to SH 13,184 18,054 17,064 13,868 13,545 10,963 2,742 28.53%
-
Tax Rate 25.84% 25.15% 25.12% 24.81% 24.12% 26.44% 27.88% -
Total Cost 233,477 239,306 298,288 211,885 212,203 192,379 111,804 12.49%
-
Net Worth 306,999 290,000 268,000 244,964 220,081 203,055 183,133 8.61%
Dividend
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 50 - - - - -
Div Payout % - - 0.29% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 306,999 290,000 268,000 244,964 220,081 203,055 183,133 8.61%
NOSH 100,000 100,000 100,000 99,985 100,036 100,027 100,072 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.37% 7.04% 5.43% 6.16% 6.02% 5.40% 2.41% -
ROE 4.29% 6.23% 6.37% 5.66% 6.15% 5.40% 1.50% -
Per Share
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 246.72 257.42 315.41 225.83 225.70 203.31 114.49 13.06%
EPS 13.18 18.05 17.06 13.87 13.54 10.96 2.74 28.54%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.90 2.68 2.45 2.20 2.03 1.83 8.62%
Adjusted Per Share Value based on latest NOSH - 99,929
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.84 32.18 39.43 28.22 28.22 25.42 14.32 13.04%
EPS 1.65 2.26 2.13 1.73 1.69 1.37 0.34 28.72%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.3838 0.3625 0.335 0.3062 0.2751 0.2538 0.2289 8.61%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.60 3.40 2.00 2.07 1.50 1.03 0.69 -
P/RPS 1.46 1.32 0.63 0.92 0.66 0.51 0.60 15.27%
P/EPS 27.31 18.83 11.72 14.92 11.08 9.40 25.18 1.30%
EY 3.66 5.31 8.53 6.70 9.03 10.64 3.97 -1.29%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 0.75 0.84 0.68 0.51 0.38 19.69%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 12/11/15 18/11/14 14/11/13 08/08/12 10/08/11 17/08/10 12/08/09 -
Price 1.86 3.06 2.11 2.18 1.50 1.00 0.80 -
P/RPS 0.75 1.19 0.67 0.97 0.66 0.49 0.70 1.10%
P/EPS 14.11 16.95 12.37 15.72 11.08 9.12 29.20 -10.97%
EY 7.09 5.90 8.09 6.36 9.03 10.96 3.43 12.30%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.06 0.79 0.89 0.68 0.49 0.44 5.36%

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