[TASCO] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 50.49%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 650,728 561,202 557,427 540,708 437,010 390,392 380,056 9.36%
PBT 37,526 13,776 14,788 32,367 31,358 29,646 33,924 1.69%
Tax -10,544 -4,242 -3,625 -7,810 -8,058 -7,433 -8,715 3.22%
NP 26,982 9,534 11,163 24,557 23,300 22,213 25,209 1.13%
-
NP to SH 24,935 9,267 10,922 24,359 23,145 22,146 25,114 -0.11%
-
Tax Rate 28.10% 30.79% 24.51% 24.13% 25.70% 25.07% 25.69% -
Total Cost 623,746 551,668 546,264 516,151 413,710 368,179 354,847 9.84%
-
Net Worth 453,999 436,000 368,000 361,999 338,000 316,000 297,047 7.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,000 - - 4,000 4,000 4,000 4,000 0.00%
Div Payout % 16.04% - - 16.42% 17.28% 18.06% 15.93% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 453,999 436,000 368,000 361,999 338,000 316,000 297,047 7.31%
NOSH 200,000 200,000 200,000 200,000 200,000 200,000 100,015 12.23%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.15% 1.70% 2.00% 4.54% 5.33% 5.69% 6.63% -
ROE 5.49% 2.13% 2.97% 6.73% 6.85% 7.01% 8.45% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 325.36 280.60 278.71 270.35 218.51 195.20 380.00 -2.55%
EPS 12.47 4.63 5.46 12.18 11.57 11.07 25.11 -11.00%
DPS 2.00 0.00 0.00 2.00 2.00 2.00 4.00 -10.90%
NAPS 2.27 2.18 1.84 1.81 1.69 1.58 2.97 -4.37%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 81.34 70.15 69.68 67.59 54.63 48.80 47.51 9.36%
EPS 3.12 1.16 1.37 3.04 2.89 2.77 3.14 -0.10%
DPS 0.50 0.00 0.00 0.50 0.50 0.50 0.50 0.00%
NAPS 0.5675 0.545 0.46 0.4525 0.4225 0.395 0.3713 7.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.01 1.20 1.00 2.08 1.50 1.70 2.78 -
P/RPS 0.93 0.43 0.36 0.77 0.69 0.87 0.73 4.11%
P/EPS 24.14 25.90 18.31 17.08 12.96 15.35 11.07 13.86%
EY 4.14 3.86 5.46 5.86 7.72 6.51 9.03 -12.17%
DY 0.66 0.00 0.00 0.96 1.33 1.18 1.44 -12.18%
P/NAPS 1.33 0.55 0.54 1.15 0.89 1.08 0.94 5.94%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 24/02/16 11/02/15 -
Price 4.06 1.11 1.36 1.99 1.74 1.52 3.07 -
P/RPS 1.25 0.40 0.49 0.74 0.80 0.78 0.81 7.49%
P/EPS 32.56 23.96 24.90 16.34 15.04 13.73 12.23 17.70%
EY 3.07 4.17 4.02 6.12 6.65 7.28 8.18 -15.05%
DY 0.49 0.00 0.00 1.01 1.15 1.32 1.30 -14.99%
P/NAPS 1.79 0.51 0.74 1.10 1.03 0.96 1.03 9.63%

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