[TASCO] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -3.84%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Revenue 688,100 562,284 504,641 496,138 480,033 406,086 287,474 11.14%
PBT 44,537 45,794 37,175 42,390 37,394 27,873 16,688 12.62%
Tax -12,424 -13,997 -9,373 -12,079 -8,236 -7,245 2,922 -
NP 32,113 31,797 27,802 30,311 29,158 20,628 19,610 6.15%
-
NP to SH 31,883 31,606 27,713 30,194 29,098 20,559 19,593 6.07%
-
Tax Rate 27.90% 30.57% 25.21% 28.49% 22.02% 25.99% -17.51% -
Total Cost 655,987 530,487 476,839 465,827 450,875 385,458 267,864 11.45%
-
Net Worth 361,999 338,000 316,000 297,000 206,058 206,077 192,080 7.97%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Div 9,000 9,000 9,000 9,000 9,131 30 - -
Div Payout % 28.23% 28.48% 32.48% 29.81% 31.38% 0.15% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 361,999 338,000 316,000 297,000 206,058 206,077 192,080 7.97%
NOSH 200,000 200,000 200,000 100,000 100,028 100,037 100,041 8.75%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.67% 5.65% 5.51% 6.11% 6.07% 5.08% 6.82% -
ROE 8.81% 9.35% 8.77% 10.17% 14.12% 9.98% 10.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
RPS 344.05 281.14 252.32 496.14 479.90 405.93 287.35 2.20%
EPS 15.94 15.80 13.86 30.19 29.09 20.55 19.58 -2.46%
DPS 4.50 4.50 4.50 9.00 9.13 0.03 0.00 -
NAPS 1.81 1.69 1.58 2.97 2.06 2.06 1.92 -0.71%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.01 70.29 63.08 62.02 60.00 50.76 35.93 11.14%
EPS 3.99 3.95 3.46 3.77 3.64 2.57 2.45 6.08%
DPS 1.13 1.13 1.13 1.13 1.14 0.00 0.00 -
NAPS 0.4525 0.4225 0.395 0.3713 0.2576 0.2576 0.2401 7.97%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 -
Price 2.08 1.50 1.70 2.78 1.47 1.16 0.78 -
P/RPS 0.60 0.53 0.67 0.56 0.31 0.29 0.27 10.15%
P/EPS 13.05 9.49 12.27 9.21 5.05 5.64 3.98 15.46%
EY 7.66 10.54 8.15 10.86 19.79 17.72 25.11 -13.39%
DY 2.16 3.00 2.65 3.24 6.21 0.03 0.00 -
P/NAPS 1.15 0.89 1.08 0.94 0.71 0.56 0.41 13.30%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/11 30/09/10 30/09/09 CAGR
Date 09/02/18 23/02/17 24/02/16 11/02/15 09/11/11 11/11/10 11/11/09 -
Price 1.99 1.74 1.52 3.07 1.59 1.45 0.81 -
P/RPS 0.58 0.62 0.60 0.62 0.33 0.36 0.28 9.21%
P/EPS 12.48 11.01 10.97 10.17 5.47 7.06 4.14 14.29%
EY 8.01 9.08 9.12 9.84 18.30 14.17 24.18 -12.52%
DY 2.26 2.59 2.96 2.93 5.74 0.02 0.00 -
P/NAPS 1.10 1.03 0.96 1.03 0.77 0.70 0.42 12.36%

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