[TASCO] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 81.1%
YoY- 5.8%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 349,048 277,816 246,722 257,417 315,408 225,794 225,785 7.20%
PBT 21,407 19,044 17,861 24,196 22,864 18,498 17,900 2.90%
Tax -5,099 -4,798 -4,616 -6,085 -5,744 -4,589 -4,318 2.69%
NP 16,308 14,246 13,245 18,111 17,120 13,909 13,582 2.96%
-
NP to SH 16,186 14,134 13,184 18,054 17,064 13,868 13,545 2.88%
-
Tax Rate 23.82% 25.19% 25.84% 25.15% 25.12% 24.81% 24.12% -
Total Cost 332,740 263,570 233,477 239,306 298,288 211,885 212,203 7.45%
-
Net Worth 351,999 327,999 306,999 290,000 268,000 244,964 220,081 7.79%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Div - - - - 50 - - -
Div Payout % - - - - 0.29% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 351,999 327,999 306,999 290,000 268,000 244,964 220,081 7.79%
NOSH 200,000 200,000 100,000 100,000 100,000 99,985 100,036 11.70%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 4.67% 5.13% 5.37% 7.04% 5.43% 6.16% 6.02% -
ROE 4.60% 4.31% 4.29% 6.23% 6.37% 5.66% 6.15% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 174.52 138.91 246.72 257.42 315.41 225.83 225.70 -4.02%
EPS 8.09 7.07 13.18 18.05 17.06 13.87 13.54 -7.90%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.76 1.64 3.07 2.90 2.68 2.45 2.20 -3.50%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 43.63 34.73 30.84 32.18 39.43 28.22 28.22 7.21%
EPS 2.02 1.77 1.65 2.26 2.13 1.73 1.69 2.89%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.44 0.41 0.3838 0.3625 0.335 0.3062 0.2751 7.79%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 29/06/12 30/06/11 -
Price 2.34 1.52 3.60 3.40 2.00 2.07 1.50 -
P/RPS 1.34 1.09 1.46 1.32 0.63 0.92 0.66 11.98%
P/EPS 28.91 21.51 27.31 18.83 11.72 14.92 11.08 16.56%
EY 3.46 4.65 3.66 5.31 8.53 6.70 9.03 -14.21%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.33 0.93 1.17 1.17 0.75 0.84 0.68 11.31%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 16/11/17 16/11/16 12/11/15 18/11/14 14/11/13 08/08/12 10/08/11 -
Price 2.37 1.50 1.86 3.06 2.11 2.18 1.50 -
P/RPS 1.36 1.08 0.75 1.19 0.67 0.97 0.66 12.24%
P/EPS 29.28 21.23 14.11 16.95 12.37 15.72 11.08 16.80%
EY 3.41 4.71 7.09 5.90 8.09 6.36 9.03 -14.41%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.35 0.91 0.61 1.06 0.79 0.89 0.68 11.58%

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