[TASCO] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -2.56%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 836,964 740,576 726,928 688,100 562,284 504,641 496,138 9.09%
PBT 44,347 17,648 24,423 44,537 45,794 37,175 42,390 0.75%
Tax -16,994 -5,896 -8,161 -12,424 -13,997 -9,373 -12,079 5.84%
NP 27,353 11,752 16,262 32,113 31,797 27,802 30,311 -1.69%
-
NP to SH 24,558 11,408 15,960 31,883 31,606 27,713 30,194 -3.38%
-
Tax Rate 38.32% 33.41% 33.42% 27.90% 30.57% 25.21% 28.49% -
Total Cost 809,611 728,824 710,666 655,987 530,487 476,839 465,827 9.64%
-
Net Worth 453,999 436,000 368,000 361,999 338,000 316,000 297,000 7.32%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 8,000 - 5,000 9,000 9,000 9,000 9,000 -1.94%
Div Payout % 32.58% - 31.33% 28.23% 28.48% 32.48% 29.81% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 453,999 436,000 368,000 361,999 338,000 316,000 297,000 7.32%
NOSH 200,000 200,000 200,000 200,000 200,000 200,000 100,000 12.23%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.27% 1.59% 2.24% 4.67% 5.65% 5.51% 6.11% -
ROE 5.41% 2.62% 4.34% 8.81% 9.35% 8.77% 10.17% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 418.48 370.29 363.46 344.05 281.14 252.32 496.14 -2.79%
EPS 12.28 5.70 7.98 15.94 15.80 13.86 30.19 -13.91%
DPS 4.00 0.00 2.50 4.50 4.50 4.50 9.00 -12.63%
NAPS 2.27 2.18 1.84 1.81 1.69 1.58 2.97 -4.37%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 104.62 92.57 90.87 86.01 70.29 63.08 62.02 9.09%
EPS 3.07 1.43 2.00 3.99 3.95 3.46 3.77 -3.36%
DPS 1.00 0.00 0.63 1.13 1.13 1.13 1.13 -2.01%
NAPS 0.5675 0.545 0.46 0.4525 0.4225 0.395 0.3713 7.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.01 1.20 1.00 2.08 1.50 1.70 2.78 -
P/RPS 0.72 0.32 0.28 0.60 0.53 0.67 0.56 4.27%
P/EPS 24.51 21.04 12.53 13.05 9.49 12.27 9.21 17.70%
EY 4.08 4.75 7.98 7.66 10.54 8.15 10.86 -15.04%
DY 1.33 0.00 2.50 2.16 3.00 2.65 3.24 -13.77%
P/NAPS 1.33 0.55 0.54 1.15 0.89 1.08 0.94 5.94%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 24/02/16 11/02/15 -
Price 4.06 1.11 1.36 1.99 1.74 1.52 3.07 -
P/RPS 0.97 0.30 0.37 0.58 0.62 0.60 0.62 7.73%
P/EPS 33.06 19.46 17.04 12.48 11.01 10.97 10.17 21.68%
EY 3.02 5.14 5.87 8.01 9.08 9.12 9.84 -17.85%
DY 0.99 0.00 1.84 2.26 2.59 2.96 2.93 -16.52%
P/NAPS 1.79 0.51 0.74 1.10 1.03 0.96 1.03 9.63%

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