[TASCO] YoY TTM Result on 30-Jun-2014 [#1]

Stock

[TASCO] TASCO BERHAD

Announcement Date

06-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2015

Quarter

30-Jun-2014 [#1]

Profit Trend

QoQ- 16.31%

YoY- 20.15%

Quarter Report

TASCO Quarterly Report 2014 15Q1.pdf

Latest QR

Upcoming QR

TASCO's Result

TASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
TTM Result
Revenue	611,671	526,512	478,347	497,058	417,586	414,011	471,046	4.26%
YoY %	16.17%	10.07%	-3.76%	19.03%	0.86%	-12.11%	-	-
Horiz. %	129.85%	111.78%	101.55%	105.52%	88.65%	87.89%	100.00%	-
PBT	44,882	43,961	36,416	41,872	32,166	30,312	35,556	3.79%
YoY %	2.10%	20.72%	-13.03%	30.17%	6.12%	-14.75%	-	-
Horiz. %	126.23%	123.64%	102.42%	117.76%	90.47%	85.25%	100.00%	-
Tax	-12,995	-13,294	-9,495	-11,541	-5,540	-5,064	-8,397	7.23%
YoY %	2.25%	-40.01%	17.73%	-108.32%	-9.40%	39.69%	-	-
Horiz. %	154.76%	158.32%	113.08%	137.44%	65.98%	60.31%	100.00%	-
NP	31,887	30,667	26,921	30,331	26,626	25,248	27,159	2.59%
YoY %	3.98%	13.91%	-11.24%	13.91%	5.46%	-7.04%	-	-
Horiz. %	117.41%	112.92%	99.12%	111.68%	98.04%	92.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,704	30,529	26,799	30,235	26,539	25,164	27,100	2.54%
YoY %	3.85%	13.92%	-11.36%	13.93%	5.46%	-7.14%	-	-
Horiz. %	116.99%	112.65%	98.89%	111.57%	97.93%	92.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.95%	30.24%	26.07%	27.56%	17.22%	16.71%	23.62%	-
YoY %	-4.27%	16.00%	-5.41%	60.05%	3.05%	-29.25%	-	-
Horiz. %	122.57%	128.03%	110.37%	116.68%	72.90%	70.75%	100.00%	-
Total Cost	579,784	495,845	451,426	466,727	390,960	388,763	443,887	4.36%
YoY %	16.93%	9.84%	-3.28%	19.38%	0.57%	-12.42%	-	-
Horiz. %	130.62%	111.71%	101.70%	105.15%	88.08%	87.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	348,000	325,999	303,999	286,999	259,999	260,999	219,829	7.62%
YoY %	6.75%	7.24%	5.92%	10.38%	-0.38%	18.73%	-	-
Horiz. %	158.30%	148.30%	138.29%	130.56%	118.27%	118.73%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
Dividend
Div	9,000	9,000	9,000	5,050	12,010	12,010	9,131	-0.23%
YoY %	0.00%	0.00%	78.22%	-57.95%	0.00%	31.53%	-	-
Horiz. %	98.57%	98.57%	98.57%	55.31%	131.53%	131.53%	100.00%	-
Div Payout %	28.39%	29.48%	33.58%	16.70%	45.25%	47.73%	33.69%	-
YoY %	-3.70%	-12.21%	101.08%	-63.09%	-5.20%	41.67%	-	-
Horiz. %	84.27%	87.50%	99.67%	49.57%	134.31%	141.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
Equity
Net Worth	348,000	325,999	303,999	286,999	259,999	260,999	219,829	7.62%
YoY %	6.75%	7.24%	5.92%	10.38%	-0.38%	18.73%	-	-
Horiz. %	158.30%	148.30%	138.29%	130.56%	118.27%	118.73%	100.00%	-
NOSH	200,000	200,000	100,000	100,000	100,000	100,000	99,922	11.73%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	0.08%	-	-
Horiz. %	200.16%	200.16%	100.08%	100.08%	100.08%	100.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
Ratio Analysis
NP Margin	5.21%	5.82%	5.63%	6.10%	6.38%	6.10%	5.77%	-
YoY %	-10.48%	3.37%	-7.70%	-4.39%	4.59%	5.72%	-	-
Horiz. %	90.29%	100.87%	97.57%	105.72%	110.57%	105.72%	100.00%	-
ROE	9.11%	9.36%	8.82%	10.53%	10.21%	9.64%	12.33%	-
YoY %	-2.67%	6.12%	-16.24%	3.13%	5.91%	-21.82%	-	-
Horiz. %	73.88%	75.91%	71.53%	85.40%	82.81%	78.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
Per Share
RPS	305.84	263.26	478.35	497.06	417.59	414.01	471.41	-6.68%
YoY %	16.17%	-44.96%	-3.76%	19.03%	0.86%	-12.18%	-	-
Horiz. %	64.88%	55.85%	101.47%	105.44%	88.58%	87.82%	100.00%	-
EPS	15.85	15.26	26.80	30.24	26.54	25.16	27.12	-8.22%
YoY %	3.87%	-43.06%	-11.38%	13.94%	5.48%	-7.23%	-	-
Horiz. %	58.44%	56.27%	98.82%	111.50%	97.86%	92.77%	100.00%	-
DPS	4.50	4.50	9.00	5.05	12.01	12.01	9.13	-10.69%
YoY %	0.00%	-50.00%	78.22%	-57.95%	0.00%	31.54%	-	-
Horiz. %	49.29%	49.29%	98.58%	55.31%	131.54%	131.54%	100.00%	-
NAPS	1.74	1.63	3.04	2.87	2.60	2.61	2.20	-3.68%
YoY %	6.75%	-46.38%	5.92%	10.38%	-0.38%	18.64%	-	-
Horiz. %	79.09%	74.09%	138.18%	130.45%	118.18%	118.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 100,000
RPS	76.46	65.81	59.79	62.13	52.20	51.75	58.88	4.26%
YoY %	16.18%	10.07%	-3.77%	19.02%	0.87%	-12.11%	-	-
Horiz. %	129.86%	111.77%	101.55%	105.52%	88.65%	87.89%	100.00%	-
EPS	3.96	3.82	3.35	3.78	3.32	3.15	3.39	2.51%
YoY %	3.66%	14.03%	-11.38%	13.86%	5.40%	-7.08%	-	-
Horiz. %	116.81%	112.68%	98.82%	111.50%	97.94%	92.92%	100.00%	-
DPS	1.13	1.13	1.13	0.63	1.50	1.50	1.14	-0.14%
YoY %	0.00%	0.00%	79.37%	-58.00%	0.00%	31.58%	-	-
Horiz. %	99.12%	99.12%	99.12%	55.26%	131.58%	131.58%	100.00%	-
NAPS	0.435	0.4075	0.38	0.3588	0.325	0.3263	0.2748	7.61%
YoY %	6.75%	7.24%	5.91%	10.40%	-0.40%	18.74%	-	-
Horiz. %	158.30%	148.29%	138.28%	130.57%	118.27%	118.74%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	29/03/13	28/06/13	31/03/11	-
Price	2.40	1.55	3.97	2.60	2.03	2.15	1.60	-
P/RPS	0.78	0.59	0.83	0.52	0.49	0.52	0.34	14.19%
YoY %	32.20%	-28.92%	59.62%	6.12%	-5.77%	52.94%	-	-
Horiz. %	229.41%	173.53%	244.12%	152.94%	144.12%	152.94%	100.00%	-
P/EPS	15.14	10.15	14.81	8.60	7.65	8.54	5.90	16.26%
YoY %	49.16%	-31.47%	72.21%	12.42%	-10.42%	44.75%	-	-
Horiz. %	256.61%	172.03%	251.02%	145.76%	129.66%	144.75%	100.00%	-
EY	6.60	9.85	6.75	11.63	13.07	11.70	16.95	-13.99%
YoY %	-32.99%	45.93%	-41.96%	-11.02%	11.71%	-30.97%	-	-
Horiz. %	38.94%	58.11%	39.82%	68.61%	77.11%	69.03%	100.00%	-
DY	1.88	2.90	2.27	1.94	5.92	5.59	5.71	-16.27%
YoY %	-35.17%	27.75%	17.01%	-67.23%	5.90%	-2.10%	-	-
Horiz. %	32.92%	50.79%	39.75%	33.98%	103.68%	97.90%	100.00%	-
P/NAPS	1.38	0.95	1.31	0.91	0.78	0.82	0.73	10.71%
YoY %	45.26%	-27.48%	43.96%	16.67%	-4.88%	12.33%	-	-
Horiz. %	189.04%	130.14%	179.45%	124.66%	106.85%	112.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	31/03/13	30/06/13	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	17/08/16	12/08/15	06/08/14	13/05/13	19/08/13	23/05/11	-
Price	2.45	1.52	3.88	2.57	2.39	2.16	1.66	-
P/RPS	0.80	0.58	0.81	0.52	0.57	0.52	0.35	14.12%
YoY %	37.93%	-28.40%	55.77%	-8.77%	9.62%	48.57%	-	-
Horiz. %	228.57%	165.71%	231.43%	148.57%	162.86%	148.57%	100.00%	-
P/EPS	15.46	9.96	14.48	8.50	9.01	8.58	6.12	15.96%
YoY %	55.22%	-31.22%	70.35%	-5.66%	5.01%	40.20%	-	-
Horiz. %	252.61%	162.75%	236.60%	138.89%	147.22%	140.20%	100.00%	-
EY	6.47	10.04	6.91	11.76	11.10	11.65	16.34	-13.76%
YoY %	-35.56%	45.30%	-41.24%	5.95%	-4.72%	-28.70%	-	-
Horiz. %	39.60%	61.44%	42.29%	71.97%	67.93%	71.30%	100.00%	-
DY	1.84	2.96	2.32	1.96	5.03	5.56	5.50	-16.05%
YoY %	-37.84%	27.59%	18.37%	-61.03%	-9.53%	1.09%	-	-
Horiz. %	33.45%	53.82%	42.18%	35.64%	91.45%	101.09%	100.00%	-
P/NAPS	1.41	0.93	1.28	0.90	0.92	0.83	0.75	10.61%
YoY %	51.61%	-27.34%	42.22%	-2.17%	10.84%	10.67%	-	-
Horiz. %	188.00%	124.00%	170.67%	120.00%	122.67%	110.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos