[WASCO] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.05%
YoY- 677.94%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,967,720 2,091,376 2,438,620 2,302,789 2,269,264 1,930,232 1,779,383 6.95%
PBT 77,116 88,604 198,480 189,229 213,388 118,688 64,319 12.89%
Tax -35,792 -48,508 -51,371 -46,804 -63,050 -34,720 -32,026 7.71%
NP 41,324 40,096 147,109 142,425 150,338 83,968 32,293 17.92%
-
NP to SH 75,572 105,672 125,565 121,337 121,394 82,436 32,324 76.42%
-
Tax Rate 46.41% 54.75% 25.88% 24.73% 29.55% 29.25% 49.79% -
Total Cost 1,926,396 2,051,280 2,291,511 2,160,364 2,118,926 1,846,264 1,747,090 6.74%
-
Net Worth 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 9.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 30,933 - 43,742 25,770 38,694 - 39,249 -14.71%
Div Payout % 40.93% - 34.84% 21.24% 31.88% - 121.42% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 9.04%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.10% 1.92% 6.03% 6.18% 6.62% 4.35% 1.81% -
ROE 6.74% 9.61% 11.71% 11.80% 11.97% 8.38% 3.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 254.45 269.95 316.10 297.86 293.22 249.13 231.21 6.61%
EPS 9.78 13.64 16.26 15.72 15.74 10.64 4.20 75.95%
DPS 4.00 0.00 5.67 3.33 5.00 0.00 5.10 -14.99%
NAPS 1.45 1.42 1.39 1.33 1.31 1.27 1.28 8.69%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 253.94 269.89 314.71 297.18 292.85 249.10 229.63 6.95%
EPS 9.75 13.64 16.20 15.66 15.67 10.64 4.17 76.43%
DPS 3.99 0.00 5.65 3.33 4.99 0.00 5.07 -14.79%
NAPS 1.4471 1.4197 1.3839 1.327 1.3083 1.2698 1.2712 9.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.38 1.24 1.21 1.77 1.89 1.91 1.65 -
P/RPS 0.54 0.46 0.38 0.59 0.64 0.77 0.71 -16.72%
P/EPS 14.12 9.09 7.43 11.28 12.05 17.95 39.28 -49.53%
EY 7.08 11.00 13.45 8.87 8.30 5.57 2.55 97.91%
DY 2.90 0.00 4.69 1.88 2.65 0.00 3.09 -4.15%
P/NAPS 0.95 0.87 0.87 1.33 1.44 1.50 1.29 -18.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 -
Price 1.25 1.31 1.37 1.58 1.88 1.98 1.99 -
P/RPS 0.49 0.49 0.43 0.53 0.64 0.79 0.86 -31.34%
P/EPS 12.79 9.60 8.42 10.07 11.99 18.61 47.38 -58.33%
EY 7.82 10.41 11.88 9.93 8.34 5.37 2.11 140.06%
DY 3.20 0.00 4.14 2.11 2.66 0.00 2.56 16.08%
P/NAPS 0.86 0.92 0.99 1.19 1.44 1.56 1.55 -32.55%

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