[WASCO] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.35%
YoY- -45.62%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,711,624 1,951,552 1,983,642 2,010,238 1,926,240 1,889,111 1,833,198 -4.46%
PBT -10,024 82,481 97,105 115,822 94,628 173,268 186,352 -
Tax -15,536 -21,853 -21,554 -15,264 2,300 -42,029 -38,782 -45.62%
NP -25,560 60,628 75,550 100,558 96,928 131,239 147,569 -
-
NP to SH -6,212 52,538 63,068 75,656 71,136 110,374 121,138 -
-
Tax Rate - 26.49% 22.20% 13.18% -2.43% 24.26% 20.81% -
Total Cost 1,737,184 1,890,924 1,908,092 1,909,680 1,829,312 1,757,872 1,685,629 2.02%
-
Net Worth 962,859 985,788 1,001,653 1,006,010 1,012,914 1,030,222 993,478 -2.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 53,910 31,059 45,727 - 46,476 30,335 -
Div Payout % - 102.61% 49.25% 60.44% - 42.11% 25.04% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 962,859 985,788 1,001,653 1,006,010 1,012,914 1,030,222 993,478 -2.06%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 758,380 1.44%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.49% 3.11% 3.81% 5.00% 5.03% 6.95% 8.05% -
ROE -0.65% 5.33% 6.30% 7.52% 7.02% 10.71% 12.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 220.43 253.40 255.47 263.77 249.12 243.88 241.73 -5.95%
EPS -0.80 6.86 8.25 9.96 9.20 14.48 15.97 -
DPS 0.00 7.00 4.00 6.00 0.00 6.00 4.00 -
NAPS 1.24 1.28 1.29 1.32 1.31 1.33 1.31 -3.59%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 220.89 251.85 255.99 259.42 248.58 243.79 236.58 -4.46%
EPS -0.80 6.78 8.14 9.76 9.18 14.24 15.63 -
DPS 0.00 6.96 4.01 5.90 0.00 6.00 3.91 -
NAPS 1.2426 1.2722 1.2926 1.2983 1.3072 1.3295 1.2821 -2.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.65 1.65 1.75 1.88 2.07 2.07 1.97 -
P/RPS 0.75 0.65 0.69 0.71 0.83 0.85 0.81 -4.99%
P/EPS -206.25 24.19 21.55 18.94 22.50 14.53 12.33 -
EY -0.48 4.13 4.64 5.28 4.44 6.88 8.11 -
DY 0.00 4.24 2.29 3.19 0.00 2.90 2.03 -
P/NAPS 1.33 1.29 1.36 1.42 1.58 1.56 1.50 -7.69%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 26/11/12 28/08/12 31/05/12 22/02/12 15/11/11 -
Price 1.96 1.66 1.80 1.82 1.91 2.00 2.05 -
P/RPS 0.89 0.66 0.70 0.69 0.77 0.82 0.85 3.11%
P/EPS -245.00 24.33 22.16 18.33 20.76 14.04 12.83 -
EY -0.41 4.11 4.51 5.45 4.82 7.12 7.79 -
DY 0.00 4.22 2.22 3.30 0.00 3.00 1.95 -
P/NAPS 1.58 1.30 1.40 1.38 1.46 1.50 1.56 0.85%

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