[TASCO] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 40.3%
YoY- -55.16%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,060,652 650,728 561,202 557,427 540,708 437,010 390,392 18.10%
PBT 57,773 37,526 13,776 14,788 32,367 31,358 29,646 11.75%
Tax -15,752 -10,544 -4,242 -3,625 -7,810 -8,058 -7,433 13.32%
NP 42,021 26,982 9,534 11,163 24,557 23,300 22,213 11.19%
-
NP to SH 40,266 24,935 9,267 10,922 24,359 23,145 22,146 10.46%
-
Tax Rate 27.27% 28.10% 30.79% 24.51% 24.13% 25.70% 25.07% -
Total Cost 1,018,631 623,746 551,668 546,264 516,151 413,710 368,179 18.46%
-
Net Worth 488,000 453,999 436,000 368,000 361,999 338,000 316,000 7.50%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 8,000 4,000 - - 4,000 4,000 4,000 12.23%
Div Payout % 19.87% 16.04% - - 16.42% 17.28% 18.06% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 488,000 453,999 436,000 368,000 361,999 338,000 316,000 7.50%
NOSH 800,000 200,000 200,000 200,000 200,000 200,000 200,000 25.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.96% 4.15% 1.70% 2.00% 4.54% 5.33% 5.69% -
ROE 8.25% 5.49% 2.13% 2.97% 6.73% 6.85% 7.01% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 132.58 325.36 280.60 278.71 270.35 218.51 195.20 -6.23%
EPS 5.03 12.47 4.63 5.46 12.18 11.57 11.07 -12.30%
DPS 1.00 2.00 0.00 0.00 2.00 2.00 2.00 -10.90%
NAPS 0.61 2.27 2.18 1.84 1.81 1.69 1.58 -14.65%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 132.58 81.34 70.15 69.68 67.59 54.63 48.80 18.10%
EPS 5.03 3.12 1.16 1.37 3.04 2.89 2.77 10.44%
DPS 1.00 0.50 0.00 0.00 0.50 0.50 0.50 12.23%
NAPS 0.61 0.5675 0.545 0.46 0.4525 0.4225 0.395 7.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.16 3.01 1.20 1.00 2.08 1.50 1.70 -
P/RPS 0.87 0.93 0.43 0.36 0.77 0.69 0.87 0.00%
P/EPS 23.05 24.14 25.90 18.31 17.08 12.96 15.35 7.00%
EY 4.34 4.14 3.86 5.46 5.86 7.72 6.51 -6.52%
DY 0.86 0.66 0.00 0.00 0.96 1.33 1.18 -5.13%
P/NAPS 1.90 1.33 0.55 0.54 1.15 0.89 1.08 9.86%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 27/01/22 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 24/02/16 -
Price 1.11 4.06 1.11 1.36 1.99 1.74 1.52 -
P/RPS 0.84 1.25 0.40 0.49 0.74 0.80 0.78 1.24%
P/EPS 22.05 32.56 23.96 24.90 16.34 15.04 13.73 8.20%
EY 4.53 3.07 4.17 4.02 6.12 6.65 7.28 -7.59%
DY 0.90 0.49 0.00 0.00 1.01 1.15 1.32 -6.17%
P/NAPS 1.82 1.79 0.51 0.74 1.10 1.03 0.96 11.23%

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