[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.93%
YoY- 677.94%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 983,860 522,844 2,438,620 1,727,092 1,134,632 482,558 1,779,383 -32.70%
PBT 38,558 22,151 198,480 141,922 106,694 29,672 64,319 -28.96%
Tax -17,896 -12,127 -51,371 -35,103 -31,525 -8,680 -32,026 -32.22%
NP 20,662 10,024 147,109 106,819 75,169 20,992 32,293 -25.80%
-
NP to SH 37,786 26,418 125,565 91,003 60,697 20,609 32,324 11.00%
-
Tax Rate 46.41% 54.75% 25.88% 24.73% 29.55% 29.25% 49.79% -
Total Cost 963,198 512,820 2,291,511 1,620,273 1,059,463 461,566 1,747,090 -32.83%
-
Net Worth 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 9.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,466 - 43,742 19,327 19,347 - 39,249 -46.34%
Div Payout % 40.93% - 34.84% 21.24% 31.88% - 121.42% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 9.04%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.10% 1.92% 6.03% 6.18% 6.62% 4.35% 1.81% -
ROE 3.37% 2.40% 11.71% 8.85% 5.99% 2.09% 3.28% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 127.22 67.49 316.10 223.39 146.61 62.28 231.21 -32.92%
EPS 4.89 3.41 16.26 11.79 7.87 2.66 4.20 10.70%
DPS 2.00 0.00 5.67 2.50 2.50 0.00 5.10 -46.51%
NAPS 1.45 1.42 1.39 1.33 1.31 1.27 1.28 8.69%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 127.02 67.50 314.84 222.98 146.49 62.30 229.73 -32.70%
EPS 4.88 3.41 16.21 11.75 7.84 2.66 4.17 11.08%
DPS 2.00 0.00 5.65 2.50 2.50 0.00 5.07 -46.30%
NAPS 1.4477 1.4203 1.3845 1.3275 1.3089 1.2704 1.2718 9.04%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.38 1.24 1.21 1.77 1.89 1.91 1.65 -
P/RPS 1.08 1.84 0.38 0.79 1.29 3.07 0.71 32.36%
P/EPS 28.24 36.36 7.43 15.04 24.10 71.80 39.28 -19.79%
EY 3.54 2.75 13.45 6.65 4.15 1.39 2.55 24.51%
DY 1.45 0.00 4.69 1.41 1.32 0.00 3.09 -39.69%
P/NAPS 0.95 0.87 0.87 1.33 1.44 1.50 1.29 -18.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 -
Price 1.25 1.31 1.37 1.58 1.88 1.98 1.99 -
P/RPS 0.98 1.94 0.43 0.71 1.28 3.18 0.86 9.12%
P/EPS 25.58 38.42 8.42 13.42 23.97 74.44 47.38 -33.77%
EY 3.91 2.60 11.88 7.45 4.17 1.34 2.11 51.03%
DY 1.60 0.00 4.14 1.58 1.33 0.00 2.56 -26.96%
P/NAPS 0.86 0.92 0.99 1.19 1.44 1.56 1.55 -32.55%

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