[TASCO] YoY 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- -10.6%
YoY- -9.3%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 242,706 190,137 184,694 191,660 159,194 143,670 122,639 12.03%
PBT 16,701 6,112 4,372 10,960 12,314 11,786 9,728 9.41%
Tax -4,513 -2,233 -1,167 -2,711 -3,260 -2,817 -2,630 9.40%
NP 12,188 3,879 3,205 8,249 9,054 8,969 7,098 9.42%
-
NP to SH 11,597 3,880 3,136 8,173 9,011 8,963 7,060 8.61%
-
Tax Rate 27.02% 36.53% 26.69% 24.74% 26.47% 23.90% 27.04% -
Total Cost 230,518 186,258 181,489 183,411 150,140 134,701 115,541 12.18%
-
Net Worth 453,999 436,000 368,000 361,999 338,000 316,000 297,000 7.32%
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 -
Div Payout % - - - 48.94% 44.39% 44.63% 56.66% -
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 453,999 436,000 368,000 361,999 338,000 316,000 297,000 7.32%
NOSH 200,000 200,000 200,000 200,000 200,000 200,000 100,000 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 5.02% 2.04% 1.74% 4.30% 5.69% 6.24% 5.79% -
ROE 2.55% 0.89% 0.85% 2.26% 2.67% 2.84% 2.38% -
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 121.35 95.07 92.35 95.83 79.60 71.84 122.64 -0.17%
EPS 5.80 1.94 1.57 4.09 4.51 4.48 7.06 -3.22%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 4.00 -
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 30.34 23.77 23.09 23.96 19.90 17.96 15.33 12.03%
EPS 1.45 0.49 0.39 1.02 1.13 1.12 0.88 8.67%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
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 2.48 1.26 1.08 2.17 1.88 2.37 2.27 1.48%
P/EPS 51.91 61.86 63.78 50.90 33.29 37.93 39.38 4.70%
EY 1.93 1.62 1.57 1.96 3.00 2.64 2.54 -4.47%
DY 0.00 0.00 0.00 0.96 1.33 1.18 1.44 -
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 3.35 1.17 1.47 2.08 2.19 2.12 2.50 4.99%
P/EPS 70.02 57.22 86.73 48.70 38.62 33.92 43.48 8.25%
EY 1.43 1.75 1.15 2.05 2.59 2.95 2.30 -7.60%
DY 0.00 0.00 0.00 1.01 1.15 1.32 1.30 -
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