[WASCO] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 155.03%
YoY- 1427.04%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,438,620 2,302,789 2,269,264 1,930,232 1,779,383 1,713,049 1,738,826 25.21%
PBT 198,480 189,229 213,388 118,688 64,319 32,181 26,176 284.53%
Tax -51,371 -46,804 -63,050 -34,720 -32,026 -22,284 -18,526 97.00%
NP 147,109 142,425 150,338 83,968 32,293 9,897 7,650 613.91%
-
NP to SH 125,565 121,337 121,394 82,436 32,324 15,597 14,834 313.73%
-
Tax Rate 25.88% 24.73% 29.55% 29.25% 49.79% 69.25% 70.77% -
Total Cost 2,291,511 2,160,364 2,118,926 1,846,264 1,747,090 1,703,152 1,731,176 20.49%
-
Net Worth 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 974,327 6.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 43,742 25,770 38,694 - 39,249 20,385 30,931 25.91%
Div Payout % 34.84% 21.24% 31.88% - 121.42% 130.70% 208.51% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 974,327 6.58%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.03% 6.18% 6.62% 4.35% 1.81% 0.58% 0.44% -
ROE 11.71% 11.80% 11.97% 8.38% 3.28% 1.62% 1.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 316.10 297.86 293.22 249.13 231.21 224.08 224.86 25.41%
EPS 16.26 15.72 15.74 10.64 4.20 2.03 1.92 313.86%
DPS 5.67 3.33 5.00 0.00 5.10 2.67 4.00 26.10%
NAPS 1.39 1.33 1.31 1.27 1.28 1.26 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 314.84 297.31 292.98 249.21 229.73 221.17 224.49 25.21%
EPS 16.21 15.67 15.67 10.64 4.17 2.01 1.92 313.01%
DPS 5.65 3.33 5.00 0.00 5.07 2.63 3.99 26.02%
NAPS 1.3845 1.3275 1.3089 1.2704 1.2718 1.2436 1.2579 6.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.21 1.77 1.89 1.91 1.65 1.70 1.82 -
P/RPS 0.38 0.59 0.64 0.77 0.71 0.76 0.81 -39.54%
P/EPS 7.43 11.28 12.05 17.95 39.28 83.32 94.87 -81.60%
EY 13.45 8.87 8.30 5.57 2.55 1.20 1.05 444.92%
DY 4.69 1.88 2.65 0.00 3.09 1.57 2.20 65.41%
P/NAPS 0.87 1.33 1.44 1.50 1.29 1.35 1.44 -28.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 -
Price 1.37 1.58 1.88 1.98 1.99 1.72 1.77 -
P/RPS 0.43 0.53 0.64 0.79 0.86 0.77 0.79 -33.26%
P/EPS 8.42 10.07 11.99 18.61 47.38 84.30 92.27 -79.64%
EY 11.88 9.93 8.34 5.37 2.11 1.19 1.08 392.45%
DY 4.14 2.11 2.66 0.00 2.56 1.55 2.26 49.54%
P/NAPS 0.99 1.19 1.44 1.56 1.55 1.37 1.40 -20.57%

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