[WASCO] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.15%
YoY- -75.27%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,269,264 1,930,232 1,779,383 1,713,049 1,738,826 1,711,624 1,951,552 10.60%
PBT 213,388 118,688 64,319 32,181 26,176 -10,024 82,481 88.78%
Tax -63,050 -34,720 -32,026 -22,284 -18,526 -15,536 -21,853 103.06%
NP 150,338 83,968 32,293 9,897 7,650 -25,560 60,628 83.50%
-
NP to SH 121,394 82,436 32,324 15,597 14,834 -6,212 52,538 75.04%
-
Tax Rate 29.55% 29.25% 49.79% 69.25% 70.77% - 26.49% -
Total Cost 2,118,926 1,846,264 1,747,090 1,703,152 1,731,176 1,737,184 1,890,924 7.90%
-
Net Worth 1,013,808 983,963 985,074 963,224 974,327 962,859 985,788 1.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 38,694 - 39,249 20,385 30,931 - 53,910 -19.88%
Div Payout % 31.88% - 121.42% 130.70% 208.51% - 102.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,013,808 983,963 985,074 963,224 974,327 962,859 985,788 1.89%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.62% 4.35% 1.81% 0.58% 0.44% -1.49% 3.11% -
ROE 11.97% 8.38% 3.28% 1.62% 1.52% -0.65% 5.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 293.22 249.13 231.21 224.08 224.86 220.43 253.40 10.24%
EPS 15.74 10.64 4.20 2.03 1.92 -0.80 6.86 74.22%
DPS 5.00 0.00 5.10 2.67 4.00 0.00 7.00 -20.14%
NAPS 1.31 1.27 1.28 1.26 1.26 1.24 1.28 1.56%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 292.98 249.21 229.73 221.17 224.49 220.98 251.96 10.60%
EPS 15.67 10.64 4.17 2.01 1.92 -0.80 6.78 75.07%
DPS 5.00 0.00 5.07 2.63 3.99 0.00 6.96 -19.83%
NAPS 1.3089 1.2704 1.2718 1.2436 1.2579 1.2431 1.2727 1.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.89 1.91 1.65 1.70 1.82 1.65 1.65 -
P/RPS 0.64 0.77 0.71 0.76 0.81 0.75 0.65 -1.03%
P/EPS 12.05 17.95 39.28 83.32 94.87 -206.25 24.19 -37.24%
EY 8.30 5.57 2.55 1.20 1.05 -0.48 4.13 59.45%
DY 2.65 0.00 3.09 1.57 2.20 0.00 4.24 -26.96%
P/NAPS 1.44 1.50 1.29 1.35 1.44 1.33 1.29 7.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 -
Price 1.88 1.98 1.99 1.72 1.77 1.96 1.66 -
P/RPS 0.64 0.79 0.86 0.77 0.79 0.89 0.66 -2.03%
P/EPS 11.99 18.61 47.38 84.30 92.27 -245.00 24.33 -37.69%
EY 8.34 5.37 2.11 1.19 1.08 -0.41 4.11 60.48%
DY 2.66 0.00 2.56 1.55 2.26 0.00 4.22 -26.54%
P/NAPS 1.44 1.56 1.55 1.37 1.40 1.58 1.30 7.07%

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