[TASCO] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 320.2%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 947,507 605,565 408,022 371,065 372,733 349,048 277,816 22.67%
PBT 65,932 45,307 20,825 7,664 10,415 21,407 19,044 22.98%
Tax -16,461 -12,907 -6,031 -2,009 -2,458 -5,099 -4,798 22.79%
NP 49,471 32,400 14,794 5,655 7,957 16,308 14,246 23.04%
-
NP to SH 48,564 31,453 13,338 5,387 7,785 16,186 14,134 22.82%
-
Tax Rate 24.97% 28.49% 28.96% 26.21% 23.60% 23.82% 25.19% -
Total Cost 898,036 573,165 393,228 365,410 364,776 332,740 263,570 22.65%
-
Net Worth 551,999 488,000 446,000 432,000 364,000 351,999 327,999 9.05%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,000 8,000 4,000 - - - - -
Div Payout % 24.71% 25.43% 29.99% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 551,999 488,000 446,000 432,000 364,000 351,999 327,999 9.05%
NOSH 800,000 800,000 200,000 200,000 200,000 200,000 200,000 25.97%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.22% 5.35% 3.63% 1.52% 2.13% 4.67% 5.13% -
ROE 8.80% 6.45% 2.99% 1.25% 2.14% 4.60% 4.31% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 118.44 75.70 204.01 185.53 186.37 174.52 138.91 -2.62%
EPS 6.07 3.93 6.67 2.69 3.89 8.09 7.07 -2.50%
DPS 1.50 1.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 2.23 2.16 1.82 1.76 1.64 -13.43%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 118.44 75.70 51.00 46.38 46.59 43.63 34.73 22.67%
EPS 6.07 3.93 1.67 0.67 0.97 2.02 1.77 22.78%
DPS 1.50 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 0.5575 0.54 0.455 0.44 0.41 9.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.80 1.12 1.42 1.05 1.59 2.34 1.52 -
P/RPS 0.68 1.48 0.70 0.57 0.85 1.34 1.09 -7.55%
P/EPS 13.18 28.49 21.29 38.98 40.85 28.91 21.51 -7.83%
EY 7.59 3.51 4.70 2.57 2.45 3.46 4.65 8.50%
DY 1.87 0.89 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.84 0.64 0.49 0.87 1.33 0.93 3.75%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 27/10/22 27/10/21 23/10/20 21/11/19 15/11/18 16/11/17 16/11/16 -
Price 0.845 1.30 2.30 1.16 1.24 2.37 1.50 -
P/RPS 0.71 1.72 1.13 0.63 0.67 1.36 1.08 -6.74%
P/EPS 13.92 33.07 34.49 43.07 31.86 29.28 21.23 -6.79%
EY 7.18 3.02 2.90 2.32 3.14 3.41 4.71 7.27%
DY 1.78 0.77 0.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.13 1.03 0.54 0.68 1.35 0.91 5.00%

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