Financial Results : Tasnee posts lower net profit at SAR 1177.4 mln at the end of 2013

Tasnee posts lower net profit at SAR 1177.4 mln at the end of 2013

31/12/2013 Argaam Exclusive

View other reports

 

The National Industrialization Co. (Tasnee), which invests in petrochemicals and other industries, reported SAR 1177.4 mln net profit at the end of 2013, a 33% decrease compared to last year, as shown in the following table:



Financials (M)

Item 2012 2013 Change‬
Revenues 17,922.18 18,198.97 1.5 %
Gross Income 5,577.58 4,837.26 (13.3 %)
Operating Income 4,102.98 3,088.44 (24.7 %)
Net Income 1,763.84 1,177.44 (33.2 %)
Average Shares 668.91 668.91 -
EPS (Riyals) 2.64 1.76 (33.2 %)


Current Quarter Comparison (M)

Compared With The
Item Q4 2012 Q4 2013 Change‬
Revenues 4,443.33 4,522.32 1.8 %
Gross Income 1,147.82 1,278.00 11.3 %
Operating Income 802.21 766.37 (4.5 %)
Net Income 242.03 292.57 20.9 %
Average Shares 668.91 668.91 -
EPS (Riyals) 0.36 0.44 20.9 %


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2004 235.84 14.7 % 76.04 11.9 % 45.18 10.0 %
Q2 2004 214.62 (0.8 %) 74.59 8.5 % 48.14 30.6 %
Q3 2004 527.00 120.3 % 176.13 155.4 % 115.27 210.9 %
Q4 2004 563.58 133.4 % 204.06 180.2 % 173.46 405.2 %
Q1 2005 742.72 214.9 % 328.91 332.6 % 275.58 510.0 %
Q2 2005 656.70 206.0 % 238.60 219.9 % 187.95 290.4 %
Q3 2005 664.22 26.0 % 199.12 13.0 % 147.34 27.8 %
Q4 2005 782.64 38.9 % 287.02 40.7 % 209.85 21.0 %
Q1 2006 654.10 (11.9 %) 196.00 (40.4 %) 151.08 (45.2 %)
Q2 2006 781.73 19.0 % 287.03 20.3 % 231.83 23.3 %
Q3 2006 881.29 32.7 % 335.53 68.5 % 271.50 84.3 %
Q4 2006 924.08 18.1 % 371.59 29.5 % 311.00 48.2 %
Q1 2007 888.01 35.8 % 352.09 79.6 % 287.94 90.6 %
Q2 2007 971.71 24.3 % 328.81 14.6 % 259.32 11.9 %
Q3 2007 852.99 (3.2 %) 255.13 (24.0 %) 197.19 (27.4 %)
Q4 2007 4,513.99 388.5 % 909.36 144.7 % 373.93 20.2 %
Q1 2008 2,413.44 171.8 % 489.03 38.9 % 232.78 (19.2 %)
Q2 2008 2,754.32 183.5 % 619.56 88.4 % 359.22 38.5 %
Q3 2008 2,787.06 226.7 % 534.65 109.6 % 248.05 25.8 %
Q4 2008 2,082.32 (53.9 %) 406.92 (55.3 %) 126.06 (66.3 %)
Q1 2009 1,507.45 (37.5 %) 228.07 (53.4 %) 8.17 (96.5 %)
Q2 2009 2,288.97 (16.9 %) 386.21 (37.7 %) 190.40 (47.0 %)
Q3 2009 3,406.58 22.2 % 965.12 80.5 % 694.59 180.0 %
Q4 2009 3,659.93 75.8 % 877.11 115.5 % 599.96 375.9 %
Q1 2010 3,952.91 162.2 % 1,155.81 406.8 % 850.45 10313.3 %
Q2 2010 4,154.05 81.5 % 1,233.50 219.4 % 845.72 344.2 %
Q3 2010 3,964.10 16.4 % 1,116.87 15.7 % 773.40 11.3 %
Q4 2010 3,922.19 7.2 % 1,033.37 17.8 % 652.25 8.7 %
Q1 2011 4,531.54 14.6 % 1,590.02 37.6 % 1,206.45 41.9 %
Q2 2011 5,063.91 21.9 % 1,846.58 49.7 % 1,387.79 64.1 %
Q3 2011 5,317.52 34.1 % 1,970.36 76.4 % 1,582.24 104.6 %
Q4 2011 4,735.76 20.7 % 1,584.70 53.4 % 1,217.78 86.7 %
Q1 2012 4,687.21 3.4 % 1,563.24 (1.7 %) 1,157.99 (4.0 %)
Q2 2012 4,625.09 (8.7 %) 1,528.88 (17.2 %) 1,184.47 (14.7 %)
Q3 2012 4,166.54 (21.6 %) 1,337.65 (32.1 %) 958.31 (39.4 %)
Q4 2012 4,443.33 (6.2 %) 1,147.82 (27.6 %) 802.21 (34.1 %)
Q1 2013 4,783.87 2.1 % 1,374.79 (12.1 %) 896.63 (22.6 %)
Q2 2013 4,517.23 (2.3 %) 994.39 (35.0 %) 647.56 (45.3 %)
Q3 2013 4,375.55 5.0 % 1,190.09 (11.0 %) 777.89 (18.8 %)
Q4 2013 4,522.32 1.8 % 1,278.00 11.3 % 766.37 (4.5 %)
2013 18,198.97 1.5 % 4,837.26 (13.3 %) 3,088.44 (24.7 %)


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2004 40.82 31.0 % 0.10 11.67 29.15 0.07
Q2 2004 104.61 151.4 % 0.26 82.44 22.17 0.06
Q3 2004 100.07 187.8 % 0.25 31.99 68.08 0.17
Q4 2004 71.72 151.9 % 0.18 - 71.72 0.18
Q1 2005 120.15 194.3 % 0.30 - 120.15 0.30
Q2 2005 89.76 (14.2 %) 0.22 - 89.76 0.22
Q3 2005 65.16 (34.9 %) 0.16 - 65.16 0.16
Q4 2005 82.08 14.4 % 0.20 - 82.08 0.20
Q1 2006 92.38 (23.1 %) 0.16 - 92.38 0.16
Q2 2006 207.20 130.8 % 0.35 - 232.12 0.39
Q3 2006 184.50 183.2 % 0.31 - 208.09 0.35
Q4 2006 209.02 154.7 % 0.35 - 253.56 0.43
Q1 2007 207.51 124.6 % 0.35 - 207.51 0.35
Q2 2007 156.56 (24.4 %) 0.26 - 156.56 0.26
Q3 2007 101.64 (44.9 %) 0.17 - 101.64 0.17
Q4 2007 195.44 (6.5 %) 0.33 - 195.44 0.33
Q1 2008 148.02 (28.7 %) 0.25 - 148.02 0.25
Q2 2008 221.02 41.2 % 0.33 - 221.02 0.33
Q3 2008 149.95 47.5 % 0.22 - 149.95 0.22
Q4 2008 81.87 (58.1 %) 0.12 - 81.87 0.12
Q1 2009 (25.76) (117.4 %) (0.04) - (25.76) (0.04)
Q2 2009 91.94 (58.4 %) 0.14 - 91.94 0.14
Q3 2009 237.31 58.3 % 0.35 (38.92) 276.23 0.41
Q4 2009 216.00 163.8 % 0.32 - 216.00 0.32
Q1 2010 332.79 1392.1 % 0.50 (11.16) 343.96 0.51
Q2 2010 385.38 319.1 % 0.58 - 385.38 0.58
Q3 2010 373.04 57.2 % 0.56 (72.75) 445.79 0.67
Q4 2010 381.40 76.6 % 0.57 3.31 378.09 0.57
Q1 2011 580.04 74.3 % 0.87 - 580.04 0.87
Q2 2011 594.16 54.2 % 0.89 - 626.56 0.94
Q3 2011 725.01 94.4 % 1.08 - 725.01 1.08
Q4 2011 542.22 42.2 % 0.81 (0.76) 542.97 0.81
Q1 2012 524.36 (9.6 %) 0.78 - 524.36 0.78
Q2 2012 580.14 (2.4 %) 0.87 - 580.14 0.87
Q3 2012 417.32 (42.4 %) 0.62 - 417.32 0.62
Q4 2012 242.03 (55.4 %) 0.36 - 242.03 0.36
Q1 2013 355.41 (32.2 %) 0.53 - 355.41 0.53
Q2 2013 303.09 (47.8 %) 0.45 - 303.09 0.45
Q3 2013 226.37 (45.8 %) 0.34 (148.13) 374.50 0.56
Q4 2013 292.57 20.9 % 0.44 (43.88) 336.44 0.50
2013 1,177.44 (33.2 %) 1.76 (192.00) 1,369.44 2.05

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2004 30.72 % 28.05 % 8.95 %
Q2 2004 31.40 % 29.32 % 10.14 %
Q3 2004 32.78 % 31.50 % 10.48 %
Q4 2004 34.45 % 34.83 % 12.40 %
Q1 2005 38.27 % 39.03 % 13.78 %
Q2 2005 38.06 % 38.71 % 14.04 %
Q3 2005 36.95 % 37.78 % 13.20 %
Q4 2005 37.02 % 36.22 % 12.55 %
Q1 2006 33.39 % 32.84 % 11.94 %
Q2 2006 33.62 % 32.15 % 16.36 %
Q3 2006 35.67 % 35.08 % 19.83 %
Q4 2006 36.72 % 36.53 % 24.25 %
Q1 2007 38.74 % 38.10 % 25.93 %
Q2 2007 37.87 % 37.95 % 22.53 %
Q3 2007 35.96 % 35.23 % 19.78 %
Q4 2007 25.54 % 21.11 % 9.15 %
Q1 2008 22.65 % 17.84 % 6.87 %
Q2 2008 21.58 % 18.04 % 6.32 %
Q3 2008 20.47 % 16.24 % 5.73 %
Q4 2008 20.43 % 17.17 % 5.99 %
Q1 2009 19.59 % 16.48 % 4.68 %
Q2 2009 17.95 % 14.73 % 3.44 %
Q3 2009 21.39 % 20.08 % 4.57 %
Q4 2009 22.61 % 22.53 % 5.14 %
Q1 2010 25.43 % 25.88 % 6.97 %
Q2 2010 27.89 % 27.49 % 8.05 %
Q3 2010 27.86 % 27.94 % 8.84 %
Q4 2010 28.38 % 27.49 % 9.71 %
Q1 2011 30.01 % 28.67 % 10.80 %
Q2 2011 31.96 % 30.27 % 11.61 %
Q3 2011 34.19 % 31.61 % 12.26 %
Q4 2011 35.58 % 34.05 % 12.59 %
Q1 2012 35.17 % 33.69 % 12.21 %
Q2 2012 34.32 % 33.56 % 12.25 %
Q3 2012 33.02 % 32.67 % 11.34 %
Q4 2012 31.12 % 30.50 % 9.84 %
Q1 2013 29.91 % 28.88 % 8.85 %
Q2 2013 27.10 % 26.05 % 7.36 %
Q3 2013 25.98 % 24.76 % 7.04 %
Q4 2013 26.58 % 25.13 % 7.52 %
2013 26.58 % 25.13 % 7.52 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2004 401.02 0.36 0.21 3.84
Q2 2004 401.02 0.52 0.24 4.10
Q3 2004 401.02 0.68 0.32 4.35
Q4 2004 401.02 0.79 0.48 4.53
Q1 2005 401.02 0.99 0.70 4.54
Q2 2005 401.02 0.95 0.87 4.76
Q3 2005 401.02 0.86 0.86 4.93
Q4 2005 401.02 0.89 0.89 5.15
Q1 2006 595.27 0.55 0.55 8.35
Q2 2006 595.27 0.75 0.79 8.70
Q3 2006 595.27 0.95 1.03 9.01
Q4 2006 595.27 1.16 1.32 9.35
Q1 2007 595.27 1.36 1.51 9.70
Q2 2007 595.28 1.27 1.39 9.57
Q3 2007 595.28 1.13 1.21 9.74
Q4 2007 595.28 1.11 1.11 9.98
Q1 2008 595.28 1.01 1.01 10.21
Q2 2008 668.91 1.00 1.00 11.98
Q3 2008 668.91 1.07 1.07 11.92
Q4 2008 668.91 0.90 0.90 10.99
Q1 2009 668.91 0.64 0.64 10.95
Q2 2009 668.91 0.45 0.45 10.84
Q3 2009 668.91 0.58 0.63 11.21
Q4 2009 668.91 0.78 0.83 11.65
Q1 2010 668.91 1.31 1.39 12.25
Q2 2010 668.91 1.75 1.83 12.40
Q3 2010 668.91 1.95 2.08 13.09
Q4 2010 668.91 2.20 2.32 13.85
Q1 2011 668.91 2.57 2.67 14.68
Q2 2011 668.91 2.88 3.04 14.90
Q3 2011 668.91 3.41 3.45 15.55
Q4 2011 668.91 3.65 3.70 16.48
Q1 2012 668.91 3.57 3.62 17.54
Q2 2012 668.91 3.55 3.55 16.88
Q3 2012 668.91 3.09 3.09 17.60
Q4 2012 668.91 2.64 2.64 18.04
Q1 2013 668.91 2.38 2.38 18.60
Q2 2013 668.91 1.97 1.97 16.69
Q3 2013 668.91 1.68 1.91 17.30
Q4 2013 668.91 1.76 2.05 17.95

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2004 52.72 91.97 4.99
Q2 2004 38.73 85.60 4.92
Q3 2004 35.72 76.63 5.61
Q4 2004 37.18 61.71 6.50
Q1 2005 45.66 64.19 9.95
Q2 2005 85.50 93.33 17.09
Q3 2005 More than 100 More than 100 21.16
Q4 2005 More than 100 More than 100 22.99
Q1 2006 91.31 91.31 6.05
Q2 2006 58.63 55.53 5.06
Q3 2006 37.12 34.19 3.92
Q4 2006 18.99 16.75 2.36
Q1 2007 16.53 14.82 2.31
Q2 2007 16.08 14.75 2.14
Q3 2007 18.79 17.62 2.19
Q4 2007 29.73 29.73 3.31
Q1 2008 31.03 31.03 3.07
Q2 2008 26.80 26.80 2.23
Q3 2008 20.38 20.38 1.83
Q4 2008 10.00 10.00 0.82
Q1 2009 14.46 14.46 0.84
Q2 2009 29.52 29.52 1.21
Q3 2009 26.37 23.95 1.36
Q4 2009 24.93 23.19 1.66
Q1 2010 16.16 15.29 1.73
Q2 2010 10.26 9.83 1.45
Q3 2010 11.75 11.04 1.75
Q4 2010 12.21 11.58 1.94
Q1 2011 10.90 10.48 1.91
Q2 2011 12.57 11.94 2.43
Q3 2011 9.63 9.51 2.11
Q4 2011 9.29 9.17 2.06
Q1 2012 11.33 11.18 2.30
Q2 2012 8.74 8.74 1.84
Q3 2012 9.88 9.88 1.73
Q4 2012 10.50 10.50 1.54
Q1 2013 12.88 12.88 1.65
Q2 2013 13.30 13.30 1.57
Q3 2013 16.09 14.22 1.57
Q4 2013 19.03 16.36 1.87

Business Segments (Million)

Compared With The
Period Petrochemical sector Industrial development Headquarters & Others Consolidation adjustments & eliminations
Q1 2004 - 842.97 59.73 -
Q2 2004 - (622.73) (44.20) -
Q3 2004 7.34 192.98 14.29 -
Q4 2004 253.18 255.21 18.62 -
Q1 2005 471.05 251.46 20.21 -
Q2 2005 360.30 272.86 23.53 -
Q3 2005 370.07 268.95 25.20 -
Q4 2005 503.57 251.93 27.15 -
Q1 2006 488.06 288.23 29.43 (151.62)
Q2 2006 645.64 273.77 29.04 (166.72)
Q3 2006 737.27 287.50 37.79 (181.28)
Q4 2006 724.54 337.66 37.82 (175.95)
Q1 2007 711.49 335.63 39.12 (198.23)
Q2 2007 788.60 352.71 43.22 (212.83)
Q3 2007 590.72 440.28 54.46 (232.46)
Q4 2007 830.81 3,871.19 63.20 (251.21)
Q1 2008 773.08 1,824.55 59.66 (243.85)
Q2 2008 1,062.26 1,999.53 60.41 (367.88)
Q3 2008 963.77 2,029.86 70.97 (277.53)
Q4 2008 504.62 1,725.08 64.58 (211.95)
Q1 2009 253.72 1,368.12 58.88 (173.28)
Q2 2009 735.53 1,778.76 69.14 (294.46)
Q3 2009 1,835.56 1,939.81 54.11 (422.90)
Q4 2009 2,030.32 1,896.18 64.13 (330.70)
Q1 2010 2,634.97 1,869.37 55.75 (607.17)
Q2 2010 2,769.42 1,907.61 70.78 (593.76)
Q3 2010 2,253.50 2,161.37 78.28 (529.05)
Q4 2010 2,203.89 2,197.11 94.56 (573.36)
Q1 2011 2,664.49 2,408.62 84.28 (625.84)
Q2 2011 3,058.56 2,562.09 83.66 (640.40)
Q3 2011 3,114.91 2,949.41 92.74 (839.54)
Q4 2011 2,987.41 2,447.79 92.19 (791.63)
Q1 2012 3,102.90 2,243.51 85.01 (744.21)
Q2 2012 2,754.58 2,397.04 90.96 (617.49)
Q3 2012 2,514.89 2,216.43 90.44 (655.22)
Q4 2012 2,958.86 2,076.20 92.00 (683.73)
Q1 2013 3,172.73 2,333.52 84.70 (807.08)
Q2 2013 2,656.83 2,486.25 86.65 (712.50)
Q3 2013 2,708.39 2,303.50 102.32 (738.65)
Q4 2013 3,322.96 2,031.06 108.34 (940.04)


Financial Ratios
Current
Market Cap (M Riyal) 6,956.71
Enterprise Value (EV) (M) 11,615.00
Shares Outstanding ((M)) 668.91
EPS ( Riyal) (TTM) 0.08
Book Value (BV) ( Riyal) 14.51
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) More than 100
P/E (TTM) More than 100
Price/book 0.72
Return on Average Assets (%) (TTM) 0.2
Return on Average Equity (%) (TTM) 0.5
more

Share Price

National Industrialization Co.
10.40
(0.08) (0.76 %)

National Industrialization Co. (TASNEE)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.