[TASCO] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 39.1%
YoY- -0.85%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Revenue 540,708 437,010 390,392 380,056 355,341 318,670 193,214 13.27%
PBT 32,367 31,358 29,646 33,924 27,792 23,176 9,462 16.06%
Tax -7,810 -8,058 -7,433 -8,715 -7,107 -6,819 2,880 -
NP 24,557 23,300 22,213 25,209 20,685 16,357 12,342 8.68%
-
NP to SH 24,359 23,145 22,146 25,114 20,627 16,305 12,306 8.62%
-
Tax Rate 24.13% 25.70% 25.07% 25.69% 25.57% 29.42% -30.44% -
Total Cost 516,151 413,710 368,179 354,847 334,656 302,313 180,872 13.54%
-
Net Worth 361,999 338,000 316,000 297,047 205,970 205,936 191,937 7.98%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Div 4,000 4,000 4,000 4,000 - - 39 75.20%
Div Payout % 16.42% 17.28% 18.06% 15.93% - - 0.32% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 361,999 338,000 316,000 297,047 205,970 205,936 191,937 7.98%
NOSH 200,000 200,000 200,000 100,015 99,985 99,969 99,967 8.76%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.54% 5.33% 5.69% 6.63% 5.82% 5.13% 6.39% -
ROE 6.73% 6.85% 7.01% 8.45% 10.01% 7.92% 6.41% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
RPS 270.35 218.51 195.20 380.00 355.39 318.77 193.28 4.14%
EPS 12.18 11.57 11.07 25.11 20.63 16.31 12.31 -0.12%
DPS 2.00 2.00 2.00 4.00 0.00 0.00 0.04 60.60%
NAPS 1.81 1.69 1.58 2.97 2.06 2.06 1.92 -0.71%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
RPS 67.59 54.63 48.80 47.51 44.42 39.83 24.15 13.27%
EPS 3.04 2.89 2.77 3.14 2.58 2.04 1.54 8.58%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.4525 0.4225 0.395 0.3713 0.2575 0.2574 0.2399 7.98%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 -
Price 2.08 1.50 1.70 2.78 1.47 1.16 0.78 -
P/RPS 0.77 0.69 0.87 0.73 0.41 0.36 0.40 8.25%
P/EPS 17.08 12.96 15.35 11.07 7.13 7.11 6.34 12.75%
EY 5.86 7.72 6.51 9.03 14.03 14.06 15.78 -11.30%
DY 0.96 1.33 1.18 1.44 0.00 0.00 0.05 43.02%
P/NAPS 1.15 0.89 1.08 0.94 0.71 0.56 0.41 13.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Date 09/02/18 23/02/17 24/02/16 11/02/15 09/11/11 11/11/10 11/11/09 -
Price 1.99 1.74 1.52 3.07 1.59 1.45 0.81 -
P/RPS 0.74 0.80 0.78 0.81 0.45 0.45 0.42 7.09%
P/EPS 16.34 15.04 13.73 12.23 7.71 8.89 6.58 11.64%
EY 6.12 6.65 7.28 8.18 12.97 11.25 15.20 -10.43%
DY 1.01 1.15 1.32 1.30 0.00 0.00 0.05 43.90%
P/NAPS 1.10 1.03 0.96 1.03 0.77 0.70 0.42 12.36%

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