[TASCO] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 72.03%
YoY- -15.15%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,340,195 1,060,652 650,728 561,202 557,427 540,708 437,010 20.52%
PBT 94,274 57,773 37,526 13,776 14,788 32,367 31,358 20.12%
Tax -23,978 -15,752 -10,544 -4,242 -3,625 -7,810 -8,058 19.92%
NP 70,296 42,021 26,982 9,534 11,163 24,557 23,300 20.19%
-
NP to SH 69,001 40,266 24,935 9,267 10,922 24,359 23,145 19.95%
-
Tax Rate 25.43% 27.27% 28.10% 30.79% 24.51% 24.13% 25.70% -
Total Cost 1,269,899 1,018,631 623,746 551,668 546,264 516,151 413,710 20.54%
-
Net Worth 576,000 488,000 453,999 436,000 368,000 361,999 338,000 9.28%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 12,000 8,000 4,000 - - 4,000 4,000 20.08%
Div Payout % 17.39% 19.87% 16.04% - - 16.42% 17.28% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 576,000 488,000 453,999 436,000 368,000 361,999 338,000 9.28%
NOSH 800,000 800,000 200,000 200,000 200,000 200,000 200,000 25.97%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.25% 3.96% 4.15% 1.70% 2.00% 4.54% 5.33% -
ROE 11.98% 8.25% 5.49% 2.13% 2.97% 6.73% 6.85% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 167.52 132.58 325.36 280.60 278.71 270.35 218.51 -4.33%
EPS 8.63 5.03 12.47 4.63 5.46 12.18 11.57 -4.76%
DPS 1.50 1.00 2.00 0.00 0.00 2.00 2.00 -4.67%
NAPS 0.72 0.61 2.27 2.18 1.84 1.81 1.69 -13.25%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 167.52 132.58 81.34 70.15 69.68 67.59 54.63 20.52%
EPS 8.63 5.03 3.12 1.16 1.37 3.04 2.89 19.99%
DPS 1.50 1.00 0.50 0.00 0.00 0.50 0.50 20.08%
NAPS 0.72 0.61 0.5675 0.545 0.46 0.4525 0.4225 9.28%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.90 1.16 3.01 1.20 1.00 2.08 1.50 -
P/RPS 0.54 0.87 0.93 0.43 0.36 0.77 0.69 -4.00%
P/EPS 10.43 23.05 24.14 25.90 18.31 17.08 12.96 -3.55%
EY 9.58 4.34 4.14 3.86 5.46 5.86 7.72 3.66%
DY 1.67 0.86 0.66 0.00 0.00 0.96 1.33 3.86%
P/NAPS 1.25 1.90 1.33 0.55 0.54 1.15 0.89 5.82%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 02/02/23 27/01/22 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 -
Price 0.90 1.11 4.06 1.11 1.36 1.99 1.74 -
P/RPS 0.54 0.84 1.25 0.40 0.49 0.74 0.80 -6.33%
P/EPS 10.43 22.05 32.56 23.96 24.90 16.34 15.04 -5.91%
EY 9.58 4.53 3.07 4.17 4.02 6.12 6.65 6.27%
DY 1.67 0.90 0.49 0.00 0.00 1.01 1.15 6.41%
P/NAPS 1.25 1.82 1.79 0.51 0.74 1.10 1.03 3.27%

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