[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -36.24%
YoY- 1427.04%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,438,620 1,727,092 1,134,632 482,558 1,779,383 1,284,787 869,413 98.51%
PBT 198,480 141,922 106,694 29,672 64,319 24,136 13,088 509.64%
Tax -51,371 -35,103 -31,525 -8,680 -32,026 -16,713 -9,263 212.33%
NP 147,109 106,819 75,169 20,992 32,293 7,423 3,825 1031.83%
-
NP to SH 125,565 91,003 60,697 20,609 32,324 11,698 7,417 555.92%
-
Tax Rate 25.88% 24.73% 29.55% 29.25% 49.79% 69.25% 70.77% -
Total Cost 2,291,511 1,620,273 1,059,463 461,566 1,747,090 1,277,364 865,588 91.03%
-
Net Worth 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 974,327 6.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 43,742 19,327 19,347 - 39,249 15,289 15,465 99.62%
Div Payout % 34.84% 21.24% 31.88% - 121.42% 130.70% 208.51% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 974,327 6.58%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.03% 6.18% 6.62% 4.35% 1.81% 0.58% 0.44% -
ROE 11.71% 8.85% 5.99% 2.09% 3.28% 1.21% 0.76% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 316.10 223.39 146.61 62.28 231.21 168.06 112.43 98.82%
EPS 16.26 11.79 7.87 2.66 4.20 1.52 0.96 556.13%
DPS 5.67 2.50 2.50 0.00 5.10 2.00 2.00 99.92%
NAPS 1.39 1.33 1.31 1.27 1.28 1.26 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 314.84 222.98 146.49 62.30 229.73 165.88 112.25 98.51%
EPS 16.21 11.75 7.84 2.66 4.17 1.51 0.96 554.79%
DPS 5.65 2.50 2.50 0.00 5.07 1.97 2.00 99.46%
NAPS 1.3845 1.3275 1.3089 1.2704 1.2718 1.2436 1.2579 6.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.21 1.77 1.89 1.91 1.65 1.70 1.82 -
P/RPS 0.38 0.79 1.29 3.07 0.71 1.01 1.62 -61.86%
P/EPS 7.43 15.04 24.10 71.80 39.28 111.09 189.75 -88.40%
EY 13.45 6.65 4.15 1.39 2.55 0.90 0.53 758.49%
DY 4.69 1.41 1.32 0.00 3.09 1.18 1.10 162.24%
P/NAPS 0.87 1.33 1.44 1.50 1.29 1.35 1.44 -28.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 -
Price 1.37 1.58 1.88 1.98 1.99 1.72 1.77 -
P/RPS 0.43 0.71 1.28 3.18 0.86 1.02 1.57 -57.72%
P/EPS 8.42 13.42 23.97 74.44 47.38 112.40 184.54 -87.15%
EY 11.88 7.45 4.17 1.34 2.11 0.89 0.54 680.73%
DY 4.14 1.58 1.33 0.00 2.56 1.16 1.13 137.09%
P/NAPS 0.99 1.19 1.44 1.56 1.55 1.37 1.40 -20.57%

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