[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.72%
YoY- -75.27%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,134,632 482,558 1,779,383 1,284,787 869,413 427,906 1,951,552 -30.40%
PBT 106,694 29,672 64,319 24,136 13,088 -2,506 82,481 18.77%
Tax -31,525 -8,680 -32,026 -16,713 -9,263 -3,884 -21,853 27.75%
NP 75,169 20,992 32,293 7,423 3,825 -6,390 60,628 15.45%
-
NP to SH 60,697 20,609 32,324 11,698 7,417 -1,553 52,538 10.13%
-
Tax Rate 29.55% 29.25% 49.79% 69.25% 70.77% - 26.49% -
Total Cost 1,059,463 461,566 1,747,090 1,277,364 865,588 434,296 1,890,924 -32.10%
-
Net Worth 1,013,808 983,963 985,074 963,224 974,327 962,859 985,788 1.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 19,347 - 39,249 15,289 15,465 - 53,910 -49.59%
Div Payout % 31.88% - 121.42% 130.70% 208.51% - 102.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,013,808 983,963 985,074 963,224 974,327 962,859 985,788 1.89%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.62% 4.35% 1.81% 0.58% 0.44% -1.49% 3.11% -
ROE 5.99% 2.09% 3.28% 1.21% 0.76% -0.16% 5.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 146.61 62.28 231.21 168.06 112.43 55.11 253.40 -30.63%
EPS 7.87 2.66 4.20 1.52 0.96 -0.20 6.86 9.61%
DPS 2.50 0.00 5.10 2.00 2.00 0.00 7.00 -49.75%
NAPS 1.31 1.27 1.28 1.26 1.26 1.24 1.28 1.56%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 146.43 62.27 229.63 165.80 112.20 55.22 251.85 -30.40%
EPS 7.83 2.66 4.17 1.51 0.96 -0.20 6.78 10.10%
DPS 2.50 0.00 5.07 1.97 2.00 0.00 6.96 -49.56%
NAPS 1.3083 1.2698 1.2712 1.2431 1.2574 1.2426 1.2722 1.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.89 1.91 1.65 1.70 1.82 1.65 1.65 -
P/RPS 1.29 3.07 0.71 1.01 1.62 2.99 0.65 58.12%
P/EPS 24.10 71.80 39.28 111.09 189.75 -825.00 24.19 -0.24%
EY 4.15 1.39 2.55 0.90 0.53 -0.12 4.13 0.32%
DY 1.32 0.00 3.09 1.18 1.10 0.00 4.24 -54.16%
P/NAPS 1.44 1.50 1.29 1.35 1.44 1.33 1.29 7.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 -
Price 1.88 1.98 1.99 1.72 1.77 1.96 1.66 -
P/RPS 1.28 3.18 0.86 1.02 1.57 3.56 0.66 55.70%
P/EPS 23.97 74.44 47.38 112.40 184.54 -980.00 24.33 -0.99%
EY 4.17 1.34 2.11 0.89 0.54 -0.10 4.11 0.97%
DY 1.33 0.00 2.56 1.16 1.13 0.00 4.22 -53.78%
P/NAPS 1.44 1.56 1.55 1.37 1.40 1.58 1.30 7.07%

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