[WASCO] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 107.24%
YoY- -38.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,302,789 2,269,264 1,930,232 1,779,383 1,713,049 1,738,826 1,711,624 21.84%
PBT 189,229 213,388 118,688 64,319 32,181 26,176 -10,024 -
Tax -46,804 -63,050 -34,720 -32,026 -22,284 -18,526 -15,536 108.45%
NP 142,425 150,338 83,968 32,293 9,897 7,650 -25,560 -
-
NP to SH 121,337 121,394 82,436 32,324 15,597 14,834 -6,212 -
-
Tax Rate 24.73% 29.55% 29.25% 49.79% 69.25% 70.77% - -
Total Cost 2,160,364 2,118,926 1,846,264 1,747,090 1,703,152 1,731,176 1,737,184 15.62%
-
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 25,770 38,694 - 39,249 20,385 30,931 - -
Div Payout % 21.24% 31.88% - 121.42% 130.70% 208.51% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.18% 6.62% 4.35% 1.81% 0.58% 0.44% -1.49% -
ROE 11.80% 11.97% 8.38% 3.28% 1.62% 1.52% -0.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 297.86 293.22 249.13 231.21 224.08 224.86 220.43 22.20%
EPS 15.72 15.74 10.64 4.20 2.03 1.92 -0.80 -
DPS 3.33 5.00 0.00 5.10 2.67 4.00 0.00 -
NAPS 1.33 1.31 1.27 1.28 1.26 1.26 1.24 4.77%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 297.31 292.98 249.21 229.73 221.17 224.49 220.98 21.85%
EPS 15.67 15.67 10.64 4.17 2.01 1.92 -0.80 -
DPS 3.33 5.00 0.00 5.07 2.63 3.99 0.00 -
NAPS 1.3275 1.3089 1.2704 1.2718 1.2436 1.2579 1.2431 4.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.77 1.89 1.91 1.65 1.70 1.82 1.65 -
P/RPS 0.59 0.64 0.77 0.71 0.76 0.81 0.75 -14.77%
P/EPS 11.28 12.05 17.95 39.28 83.32 94.87 -206.25 -
EY 8.87 8.30 5.57 2.55 1.20 1.05 -0.48 -
DY 1.88 2.65 0.00 3.09 1.57 2.20 0.00 -
P/NAPS 1.33 1.44 1.50 1.29 1.35 1.44 1.33 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 -
Price 1.58 1.88 1.98 1.99 1.72 1.77 1.96 -
P/RPS 0.53 0.64 0.79 0.86 0.77 0.79 0.89 -29.19%
P/EPS 10.07 11.99 18.61 47.38 84.30 92.27 -245.00 -
EY 9.93 8.34 5.37 2.11 1.19 1.08 -0.41 -
DY 2.11 2.66 0.00 2.56 1.55 2.26 0.00 -
P/NAPS 1.19 1.44 1.56 1.55 1.37 1.40 1.58 -17.20%

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