[TASCO] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[TASCO] TASCO BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -5.18%
YoY- -27.92%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Revenue 526,512 478,347 497,058 414,011 471,046 318,322 339,200 6.24%
PBT 43,961 36,416 41,872 30,312 35,556 19,427 19,141 12.14%
Tax -13,294 -9,495 -11,541 -5,064 -8,397 934 -3,159 21.90%
NP 30,667 26,921 30,331 25,248 27,159 20,361 15,982 9.39%
-
NP to SH 30,529 26,799 30,235 25,164 27,100 20,312 15,982 9.33%
-
Tax Rate 30.24% 26.07% 27.56% 16.71% 23.62% -4.81% 16.50% -
Total Cost 495,845 451,426 466,727 388,763 443,887 297,961 323,218 6.07%
-
Net Worth 325,999 303,999 286,999 260,999 219,829 196,047 179,538 8.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Div 9,000 9,000 5,050 12,010 9,131 70 - -
Div Payout % 29.48% 33.58% 16.70% 47.73% 33.69% 0.34% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 325,999 303,999 286,999 260,999 219,829 196,047 179,538 8.56%
NOSH 200,000 100,000 100,000 100,000 99,922 100,024 99,743 10.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.82% 5.63% 6.10% 6.10% 5.77% 6.40% 4.71% -
ROE 9.36% 8.82% 10.53% 9.64% 12.33% 10.36% 8.90% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
RPS 263.26 478.35 497.06 414.01 471.41 318.25 340.07 -3.46%
EPS 15.26 26.80 30.24 25.16 27.12 20.31 16.02 -0.66%
DPS 4.50 9.00 5.05 12.01 9.13 0.07 0.00 -
NAPS 1.63 3.04 2.87 2.61 2.20 1.96 1.80 -1.35%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
RPS 65.81 59.79 62.13 51.75 58.88 39.79 42.40 6.24%
EPS 3.82 3.35 3.78 3.15 3.39 2.54 2.00 9.32%
DPS 1.13 1.13 0.63 1.50 1.14 0.01 0.00 -
NAPS 0.4075 0.38 0.3588 0.3263 0.2748 0.2451 0.2244 8.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 31/03/11 31/03/10 31/03/09 -
Price 1.55 3.97 2.60 2.15 1.60 0.94 0.61 -
P/RPS 0.59 0.83 0.52 0.52 0.34 0.30 0.18 17.77%
P/EPS 10.15 14.81 8.60 8.54 5.90 4.63 3.81 14.46%
EY 9.85 6.75 11.63 11.70 16.95 21.60 26.27 -12.64%
DY 2.90 2.27 1.94 5.59 5.71 0.07 0.00 -
P/NAPS 0.95 1.31 0.91 0.82 0.73 0.48 0.34 15.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 31/03/11 31/03/10 31/03/09 CAGR
Date 17/08/16 12/08/15 06/08/14 19/08/13 23/05/11 11/05/10 13/05/09 -
Price 1.52 3.88 2.57 2.16 1.66 0.99 0.76 -
P/RPS 0.58 0.81 0.52 0.52 0.35 0.31 0.22 14.29%
P/EPS 9.96 14.48 8.50 8.58 6.12 4.88 4.74 10.77%
EY 10.04 6.91 11.76 11.65 16.34 20.51 21.08 -9.71%
DY 2.96 2.32 1.96 5.56 5.50 0.07 0.00 -
P/NAPS 0.93 1.28 0.90 0.83 0.75 0.51 0.42 11.58%

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