[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.04%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 869,413 427,906 1,951,552 1,487,732 1,005,119 481,560 1,889,111 -40.41%
PBT 13,088 -2,506 82,481 72,829 57,911 23,657 173,268 -82.15%
Tax -9,263 -3,884 -21,853 -16,166 -7,632 575 -42,029 -63.54%
NP 3,825 -6,390 60,628 56,663 50,279 24,232 131,239 -90.54%
-
NP to SH 7,417 -1,553 52,538 47,301 37,828 17,784 110,374 -83.49%
-
Tax Rate 70.77% - 26.49% 22.20% 13.18% -2.43% 24.26% -
Total Cost 865,588 434,296 1,890,924 1,431,069 954,840 457,328 1,757,872 -37.67%
-
Net Worth 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 1,030,222 -3.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 15,465 - 53,910 23,294 22,863 - 46,476 -52.01%
Div Payout % 208.51% - 102.61% 49.25% 60.44% - 42.11% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 1,030,222 -3.65%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.44% -1.49% 3.11% 3.81% 5.00% 5.03% 6.95% -
ROE 0.76% -0.16% 5.33% 4.72% 3.76% 1.76% 10.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 112.43 55.11 253.40 191.60 131.88 62.28 243.88 -40.35%
EPS 0.96 -0.20 6.86 6.19 4.98 2.30 14.48 -83.64%
DPS 2.00 0.00 7.00 3.00 3.00 0.00 6.00 -51.95%
NAPS 1.26 1.24 1.28 1.29 1.32 1.31 1.33 -3.54%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 112.20 55.22 251.85 191.99 129.71 62.15 243.79 -40.41%
EPS 0.96 -0.20 6.78 6.10 4.88 2.30 14.24 -83.46%
DPS 2.00 0.00 6.96 3.01 2.95 0.00 6.00 -51.95%
NAPS 1.2574 1.2426 1.2722 1.2926 1.2983 1.3072 1.3295 -3.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.82 1.65 1.65 1.75 1.88 2.07 2.07 -
P/RPS 1.62 2.99 0.65 0.91 1.43 3.32 0.85 53.78%
P/EPS 189.75 -825.00 24.19 28.73 37.88 90.00 14.53 455.42%
EY 0.53 -0.12 4.13 3.48 2.64 1.11 6.88 -81.92%
DY 1.10 0.00 4.24 1.71 1.60 0.00 2.90 -47.63%
P/NAPS 1.44 1.33 1.29 1.36 1.42 1.58 1.56 -5.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 26/02/13 26/11/12 28/08/12 31/05/12 22/02/12 -
Price 1.77 1.96 1.66 1.80 1.82 1.91 2.00 -
P/RPS 1.57 3.56 0.66 0.94 1.38 3.07 0.82 54.25%
P/EPS 184.54 -980.00 24.33 29.55 36.67 83.04 14.04 457.82%
EY 0.54 -0.10 4.11 3.38 2.73 1.20 7.12 -82.11%
DY 1.13 0.00 4.22 1.67 1.65 0.00 3.00 -47.87%
P/NAPS 1.40 1.58 1.30 1.40 1.38 1.46 1.50 -4.49%

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