[TASCO] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[TASCO] TASCO BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 6.98%
YoY- -28.52%
Quarter Report
Latest QR
Upcoming QR
TASCO's Result
TASCO's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,760,956 1,356,536 836,964 740,576 726,928 688,100 562,284 20.94%
PBT 124,649 80,936 44,347 17,648 24,423 44,537 45,794 18.15%
Tax -28,652 -22,228 -16,994 -5,896 -8,161 -12,424 -13,997 12.67%
NP 95,997 58,708 27,353 11,752 16,262 32,113 31,797 20.21%
-
NP to SH 93,986 56,605 24,558 11,408 15,960 31,883 31,606 19.90%
-
Tax Rate 22.99% 27.46% 38.32% 33.41% 33.42% 27.90% 30.57% -
Total Cost 1,664,959 1,297,828 809,611 728,824 710,666 655,987 530,487 20.99%
-
Net Worth 576,000 488,000 453,999 436,000 368,000 361,999 338,000 9.28%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 12,000 8,000 8,000 - 5,000 9,000 9,000 4.90%
Div Payout % 12.77% 14.13% 32.58% - 31.33% 28.23% 28.48% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 576,000 488,000 453,999 436,000 368,000 361,999 338,000 9.28%
NOSH 800,000 800,000 200,000 200,000 200,000 200,000 200,000 25.97%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.45% 4.33% 3.27% 1.59% 2.24% 4.67% 5.65% -
ROE 16.32% 11.60% 5.41% 2.62% 4.34% 8.81% 9.35% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 220.12 169.57 418.48 370.29 363.46 344.05 281.14 -3.99%
EPS 11.75 7.08 12.28 5.70 7.98 15.94 15.80 -4.81%
DPS 1.50 1.00 4.00 0.00 2.50 4.50 4.50 -16.72%
NAPS 0.72 0.61 2.27 2.18 1.84 1.81 1.69 -13.25%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 220.12 169.57 104.62 92.57 90.87 86.01 70.29 20.94%
EPS 11.75 7.08 3.07 1.43 2.00 3.99 3.95 19.91%
DPS 1.50 1.00 1.00 0.00 0.63 1.13 1.13 4.83%
NAPS 0.72 0.61 0.5675 0.545 0.46 0.4525 0.4225 9.28%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.90 1.16 3.01 1.20 1.00 2.08 1.50 -
P/RPS 0.41 0.68 0.72 0.32 0.28 0.60 0.53 -4.18%
P/EPS 7.66 16.39 24.51 21.04 12.53 13.05 9.49 -3.50%
EY 13.05 6.10 4.08 4.75 7.98 7.66 10.54 3.62%
DY 1.67 0.86 1.33 0.00 2.50 2.16 3.00 -9.29%
P/NAPS 1.25 1.90 1.33 0.55 0.54 1.15 0.89 5.82%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 02/02/23 27/01/22 27/01/21 27/02/20 21/02/19 09/02/18 23/02/17 -
Price 0.90 1.11 4.06 1.11 1.36 1.99 1.74 -
P/RPS 0.41 0.65 0.97 0.30 0.37 0.58 0.62 -6.65%
P/EPS 7.66 15.69 33.06 19.46 17.04 12.48 11.01 -5.86%
EY 13.05 6.37 3.02 5.14 5.87 8.01 9.08 6.22%
DY 1.67 0.90 0.99 0.00 1.84 2.26 2.59 -7.04%
P/NAPS 1.25 1.82 1.79 0.51 0.74 1.10 1.03 3.27%

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