[TASCO] YoY TTM Result on 30-Sep-2019 [#2]

Stock
[TASCO] TASCO BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 15.0%
YoY- -49.21%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,823,355 1,144,155 784,395 735,133 733,894 655,634 546,760 22.21%
PBT 108,773 85,171 33,758 15,908 31,011 45,891 45,266 15.72%
Tax -23,980 -23,896 -14,714 -4,830 -9,705 -12,973 -13,554 9.97%
NP 84,793 61,275 19,044 11,078 21,306 32,918 31,712 17.80%
-
NP to SH 82,362 59,389 16,841 10,664 20,997 32,721 31,558 17.32%
-
Tax Rate 22.05% 28.06% 43.59% 30.36% 31.30% 28.27% 29.94% -
Total Cost 1,738,562 1,082,880 765,351 724,055 712,588 622,716 515,048 22.46%
-
Net Worth 551,999 488,000 446,000 432,000 364,000 351,999 327,999 9.05%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,000 8,000 8,000 - 9,000 9,000 9,000 4.90%
Div Payout % 14.57% 13.47% 47.50% - 42.86% 27.51% 28.52% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 551,999 488,000 446,000 432,000 364,000 351,999 327,999 9.05%
NOSH 800,000 800,000 200,000 200,000 200,000 200,000 200,000 25.97%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.65% 5.36% 2.43% 1.51% 2.90% 5.02% 5.80% -
ROE 14.92% 12.17% 3.78% 2.47% 5.77% 9.30% 9.62% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 227.92 143.02 392.20 367.57 366.95 327.82 273.38 -2.98%
EPS 10.30 7.42 8.42 5.33 10.50 16.36 15.78 -6.86%
DPS 1.50 1.00 4.00 0.00 4.50 4.50 4.50 -16.72%
NAPS 0.69 0.61 2.23 2.16 1.82 1.76 1.64 -13.43%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 227.92 143.02 98.05 91.89 91.74 81.95 68.35 22.21%
EPS 10.30 7.42 2.11 1.33 2.62 4.09 3.94 17.36%
DPS 1.50 1.00 1.00 0.00 1.13 1.13 1.13 4.83%
NAPS 0.69 0.61 0.5575 0.54 0.455 0.44 0.41 9.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.80 1.12 1.42 1.05 1.59 2.34 1.52 -
P/RPS 0.35 0.78 0.36 0.29 0.43 0.71 0.56 -7.53%
P/EPS 7.77 15.09 16.86 19.69 15.15 14.30 9.63 -3.51%
EY 12.87 6.63 5.93 5.08 6.60 6.99 10.38 3.64%
DY 1.87 0.89 2.82 0.00 2.83 1.92 2.96 -7.36%
P/NAPS 1.16 1.84 0.64 0.49 0.87 1.33 0.93 3.75%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 27/10/22 27/10/21 23/10/20 21/11/19 15/11/18 16/11/17 16/11/16 -
Price 0.845 1.30 2.30 1.16 1.24 2.37 1.50 -
P/RPS 0.37 0.91 0.59 0.32 0.34 0.72 0.55 -6.39%
P/EPS 8.21 17.51 27.31 21.76 11.81 14.49 9.51 -2.41%
EY 12.18 5.71 3.66 4.60 8.47 6.90 10.52 2.47%
DY 1.78 0.77 1.74 0.00 3.63 1.90 3.00 -8.32%
P/NAPS 1.22 2.13 1.03 0.54 0.68 1.35 0.91 5.00%

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
Post a Comment