[WASCO] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 338.8%
YoY- -80.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,930,232 1,779,383 1,713,049 1,738,826 1,711,624 1,951,552 1,983,642 -1.80%
PBT 118,688 64,319 32,181 26,176 -10,024 82,481 97,105 14.33%
Tax -34,720 -32,026 -22,284 -18,526 -15,536 -21,853 -21,554 37.45%
NP 83,968 32,293 9,897 7,650 -25,560 60,628 75,550 7.30%
-
NP to SH 82,436 32,324 15,597 14,834 -6,212 52,538 63,068 19.56%
-
Tax Rate 29.25% 49.79% 69.25% 70.77% - 26.49% 22.20% -
Total Cost 1,846,264 1,747,090 1,703,152 1,731,176 1,737,184 1,890,924 1,908,092 -2.17%
-
Net Worth 983,963 985,074 963,224 974,327 962,859 985,788 1,001,653 -1.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 39,249 20,385 30,931 - 53,910 31,059 -
Div Payout % - 121.42% 130.70% 208.51% - 102.61% 49.25% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 983,963 985,074 963,224 974,327 962,859 985,788 1,001,653 -1.18%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.35% 1.81% 0.58% 0.44% -1.49% 3.11% 3.81% -
ROE 8.38% 3.28% 1.62% 1.52% -0.65% 5.33% 6.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 249.13 231.21 224.08 224.86 220.43 253.40 255.47 -1.66%
EPS 10.64 4.20 2.03 1.92 -0.80 6.86 8.25 18.50%
DPS 0.00 5.10 2.67 4.00 0.00 7.00 4.00 -
NAPS 1.27 1.28 1.26 1.26 1.24 1.28 1.29 -1.03%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 249.10 229.63 221.07 224.40 220.89 251.85 255.99 -1.80%
EPS 10.64 4.17 2.01 1.91 -0.80 6.78 8.14 19.56%
DPS 0.00 5.07 2.63 3.99 0.00 6.96 4.01 -
NAPS 1.2698 1.2712 1.2431 1.2574 1.2426 1.2722 1.2926 -1.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.91 1.65 1.70 1.82 1.65 1.65 1.75 -
P/RPS 0.77 0.71 0.76 0.81 0.75 0.65 0.69 7.59%
P/EPS 17.95 39.28 83.32 94.87 -206.25 24.19 21.55 -11.48%
EY 5.57 2.55 1.20 1.05 -0.48 4.13 4.64 12.96%
DY 0.00 3.09 1.57 2.20 0.00 4.24 2.29 -
P/NAPS 1.50 1.29 1.35 1.44 1.33 1.29 1.36 6.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 26/11/12 -
Price 1.98 1.99 1.72 1.77 1.96 1.66 1.80 -
P/RPS 0.79 0.86 0.77 0.79 0.89 0.66 0.70 8.40%
P/EPS 18.61 47.38 84.30 92.27 -245.00 24.33 22.16 -10.99%
EY 5.37 2.11 1.19 1.08 -0.41 4.11 4.51 12.35%
DY 0.00 2.56 1.55 2.26 0.00 4.22 2.22 -
P/NAPS 1.56 1.55 1.37 1.40 1.58 1.30 1.40 7.48%

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