[WASCO] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -15.84%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,839,524 1,855,234 1,967,720 2,091,376 2,438,620 2,302,789 2,269,264 -13.02%
PBT 35,700 70,285 77,116 88,604 198,480 189,229 213,388 -69.53%
Tax -47,568 -39,853 -35,792 -48,508 -51,371 -46,804 -63,050 -17.08%
NP -11,868 30,432 41,324 40,096 147,109 142,425 150,338 -
-
NP to SH 9,453 54,318 75,572 105,672 125,565 121,337 121,394 -81.67%
-
Tax Rate 133.24% 56.70% 46.41% 54.75% 25.88% 24.73% 29.55% -
Total Cost 1,851,392 1,824,802 1,926,396 2,051,280 2,291,511 2,160,364 2,118,926 -8.58%
-
Net Worth 1,123,587 1,170,080 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 7.07%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 23,246 20,663 30,933 - 43,742 25,770 38,694 -28.73%
Div Payout % 245.92% 38.04% 40.93% - 34.84% 21.24% 31.88% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,123,587 1,170,080 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 7.07%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.65% 1.64% 2.10% 1.92% 6.03% 6.18% 6.62% -
ROE 0.84% 4.64% 6.74% 9.61% 11.71% 11.80% 11.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 237.39 239.42 254.45 269.95 316.10 297.86 293.22 -13.10%
EPS 1.22 7.03 9.78 13.64 16.26 15.72 15.74 -81.73%
DPS 3.00 2.67 4.00 0.00 5.67 3.33 5.00 -28.79%
NAPS 1.45 1.51 1.45 1.42 1.39 1.33 1.31 6.98%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 237.39 239.42 253.94 269.89 314.71 297.18 292.85 -13.02%
EPS 1.22 7.03 9.75 13.64 16.20 15.66 15.67 -81.68%
DPS 3.00 2.67 3.99 0.00 5.65 3.33 4.99 -28.70%
NAPS 1.45 1.51 1.4471 1.4197 1.3839 1.327 1.3083 7.07%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.955 1.21 1.38 1.24 1.21 1.77 1.89 -
P/RPS 0.40 0.51 0.54 0.46 0.38 0.59 0.64 -26.83%
P/EPS 78.28 17.26 14.12 9.09 7.43 11.28 12.05 246.97%
EY 1.28 5.79 7.08 11.00 13.45 8.87 8.30 -71.14%
DY 3.14 2.20 2.90 0.00 4.69 1.88 2.65 11.94%
P/NAPS 0.66 0.80 0.95 0.87 0.87 1.33 1.44 -40.46%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 25/05/15 26/02/15 28/11/14 25/08/14 -
Price 0.80 1.08 1.25 1.31 1.37 1.58 1.88 -
P/RPS 0.34 0.45 0.49 0.49 0.43 0.53 0.64 -34.33%
P/EPS 65.58 15.41 12.79 9.60 8.42 10.07 11.99 209.47%
EY 1.52 6.49 7.82 10.41 11.88 9.93 8.34 -67.75%
DY 3.75 2.47 3.20 0.00 4.14 2.11 2.66 25.64%
P/NAPS 0.55 0.72 0.86 0.92 0.99 1.19 1.44 -47.26%

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