[TASCO] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.36%
YoY- 41.53%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 562,284 504,641 496,138 480,033 406,086 287,474 360,559 5.52%
PBT 45,794 37,175 42,390 37,394 27,873 16,688 20,761 10.05%
Tax -13,997 -9,373 -12,079 -8,236 -7,245 2,922 -5,814 11.22%
NP 31,797 27,802 30,311 29,158 20,628 19,610 14,947 9.57%
-
NP to SH 31,606 27,713 30,194 29,098 20,559 19,593 14,886 9.54%
-
Tax Rate 30.57% 25.21% 28.49% 22.02% 25.99% -17.51% 28.00% -
Total Cost 530,487 476,839 465,827 450,875 385,458 267,864 345,612 5.32%
-
Net Worth 338,000 316,000 297,000 206,058 206,077 192,080 169,966 8.68%
Dividend
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 9,000 9,000 9,000 9,131 30 - - -
Div Payout % 28.48% 32.48% 29.81% 31.38% 0.15% - - -
Equity
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 338,000 316,000 297,000 206,058 206,077 192,080 169,966 8.68%
NOSH 200,000 200,000 100,000 100,028 100,037 100,041 99,980 8.75%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.65% 5.51% 6.11% 6.07% 5.08% 6.82% 4.15% -
ROE 9.35% 8.77% 10.17% 14.12% 9.98% 10.20% 8.76% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 281.14 252.32 496.14 479.90 405.93 287.35 360.63 -2.97%
EPS 15.80 13.86 30.19 29.09 20.55 19.58 14.89 0.72%
DPS 4.50 4.50 9.00 9.13 0.03 0.00 0.00 -
NAPS 1.69 1.58 2.97 2.06 2.06 1.92 1.70 -0.07%
Adjusted Per Share Value based on latest NOSH - 100,028
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 70.29 63.08 62.02 60.00 50.76 35.93 45.07 5.52%
EPS 3.95 3.46 3.77 3.64 2.57 2.45 1.86 9.54%
DPS 1.13 1.13 1.13 1.14 0.00 0.00 0.00 -
NAPS 0.4225 0.395 0.3713 0.2576 0.2576 0.2401 0.2125 8.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.50 1.70 2.78 1.47 1.16 0.78 0.65 -
P/RPS 0.53 0.67 0.56 0.31 0.29 0.27 0.18 13.97%
P/EPS 9.49 12.27 9.21 5.05 5.64 3.98 4.37 9.84%
EY 10.54 8.15 10.86 19.79 17.72 25.11 22.91 -8.97%
DY 3.00 2.65 3.24 6.21 0.03 0.00 0.00 -
P/NAPS 0.89 1.08 0.94 0.71 0.56 0.41 0.38 10.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 23/02/17 24/02/16 11/02/15 09/11/11 11/11/10 11/11/09 12/11/08 -
Price 1.74 1.52 3.07 1.59 1.45 0.81 0.62 -
P/RPS 0.62 0.60 0.62 0.33 0.36 0.28 0.17 16.96%
P/EPS 11.01 10.97 10.17 5.47 7.06 4.14 4.16 12.50%
EY 9.08 9.12 9.84 18.30 14.17 24.18 24.01 -11.10%
DY 2.59 2.96 2.93 5.74 0.02 0.00 0.00 -
P/NAPS 1.03 0.96 1.03 0.77 0.70 0.42 0.36 13.57%

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