[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 577.59%
YoY- -80.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 482,558 1,779,383 1,284,787 869,413 427,906 1,951,552 1,487,732 -52.82%
PBT 29,672 64,319 24,136 13,088 -2,506 82,481 72,829 -45.07%
Tax -8,680 -32,026 -16,713 -9,263 -3,884 -21,853 -16,166 -33.96%
NP 20,992 32,293 7,423 3,825 -6,390 60,628 56,663 -48.44%
-
NP to SH 20,609 32,324 11,698 7,417 -1,553 52,538 47,301 -42.55%
-
Tax Rate 29.25% 49.79% 69.25% 70.77% - 26.49% 22.20% -
Total Cost 461,566 1,747,090 1,277,364 865,588 434,296 1,890,924 1,431,069 -53.00%
-
Net Worth 983,963 985,074 963,224 974,327 962,859 985,788 1,001,653 -1.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 39,249 15,289 15,465 - 53,910 23,294 -
Div Payout % - 121.42% 130.70% 208.51% - 102.61% 49.25% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 983,963 985,074 963,224 974,327 962,859 985,788 1,001,653 -1.18%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.35% 1.81% 0.58% 0.44% -1.49% 3.11% 3.81% -
ROE 2.09% 3.28% 1.21% 0.76% -0.16% 5.33% 4.72% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.28 231.21 168.06 112.43 55.11 253.40 191.60 -52.75%
EPS 2.66 4.20 1.52 0.96 -0.20 6.86 6.19 -43.08%
DPS 0.00 5.10 2.00 2.00 0.00 7.00 3.00 -
NAPS 1.27 1.28 1.26 1.26 1.24 1.28 1.29 -1.03%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.30 229.73 165.88 112.25 55.25 251.96 192.08 -52.82%
EPS 2.66 4.17 1.51 0.96 -0.20 6.78 6.11 -42.58%
DPS 0.00 5.07 1.97 2.00 0.00 6.96 3.01 -
NAPS 1.2704 1.2718 1.2436 1.2579 1.2431 1.2727 1.2932 -1.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.91 1.65 1.70 1.82 1.65 1.65 1.75 -
P/RPS 3.07 0.71 1.01 1.62 2.99 0.65 0.91 125.10%
P/EPS 71.80 39.28 111.09 189.75 -825.00 24.19 28.73 84.26%
EY 1.39 2.55 0.90 0.53 -0.12 4.13 3.48 -45.79%
DY 0.00 3.09 1.18 1.10 0.00 4.24 1.71 -
P/NAPS 1.50 1.29 1.35 1.44 1.33 1.29 1.36 6.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 26/11/12 -
Price 1.98 1.99 1.72 1.77 1.96 1.66 1.80 -
P/RPS 3.18 0.86 1.02 1.57 3.56 0.66 0.94 125.52%
P/EPS 74.44 47.38 112.40 184.54 -980.00 24.33 29.55 85.24%
EY 1.34 2.11 0.89 0.54 -0.10 4.11 3.38 -46.06%
DY 0.00 2.56 1.16 1.13 0.00 4.22 1.67 -
P/NAPS 1.56 1.55 1.37 1.40 1.58 1.30 1.40 7.48%

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