[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 176.32%
YoY- -38.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,727,092 1,134,632 482,558 1,779,383 1,284,787 869,413 427,906 153.28%
PBT 141,922 106,694 29,672 64,319 24,136 13,088 -2,506 -
Tax -35,103 -31,525 -8,680 -32,026 -16,713 -9,263 -3,884 333.30%
NP 106,819 75,169 20,992 32,293 7,423 3,825 -6,390 -
-
NP to SH 91,003 60,697 20,609 32,324 11,698 7,417 -1,553 -
-
Tax Rate 24.73% 29.55% 29.25% 49.79% 69.25% 70.77% - -
Total Cost 1,620,273 1,059,463 461,566 1,747,090 1,277,364 865,588 434,296 140.35%
-
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 19,327 19,347 - 39,249 15,289 15,465 - -
Div Payout % 21.24% 31.88% - 121.42% 130.70% 208.51% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.18% 6.62% 4.35% 1.81% 0.58% 0.44% -1.49% -
ROE 8.85% 5.99% 2.09% 3.28% 1.21% 0.76% -0.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 223.39 146.61 62.28 231.21 168.06 112.43 55.11 154.01%
EPS 11.79 7.87 2.66 4.20 1.52 0.96 -0.20 -
DPS 2.50 2.50 0.00 5.10 2.00 2.00 0.00 -
NAPS 1.33 1.31 1.27 1.28 1.26 1.26 1.24 4.77%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 222.98 146.49 62.30 229.73 165.88 112.25 55.25 153.27%
EPS 11.75 7.84 2.66 4.17 1.51 0.96 -0.20 -
DPS 2.50 2.50 0.00 5.07 1.97 2.00 0.00 -
NAPS 1.3275 1.3089 1.2704 1.2718 1.2436 1.2579 1.2431 4.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.77 1.89 1.91 1.65 1.70 1.82 1.65 -
P/RPS 0.79 1.29 3.07 0.71 1.01 1.62 2.99 -58.79%
P/EPS 15.04 24.10 71.80 39.28 111.09 189.75 -825.00 -
EY 6.65 4.15 1.39 2.55 0.90 0.53 -0.12 -
DY 1.41 1.32 0.00 3.09 1.18 1.10 0.00 -
P/NAPS 1.33 1.44 1.50 1.29 1.35 1.44 1.33 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 -
Price 1.58 1.88 1.98 1.99 1.72 1.77 1.96 -
P/RPS 0.71 1.28 3.18 0.86 1.02 1.57 3.56 -65.83%
P/EPS 13.42 23.97 74.44 47.38 112.40 184.54 -980.00 -
EY 7.45 4.17 1.34 2.11 0.89 0.54 -0.10 -
DY 1.58 1.33 0.00 2.56 1.16 1.13 0.00 -
P/NAPS 1.19 1.44 1.56 1.55 1.37 1.40 1.58 -17.20%

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