[WASCO] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 677.59%
YoY- -55.25%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 482,558 494,596 415,374 441,507 427,906 463,820 482,613 -0.00%
PBT 29,672 40,182 11,048 15,594 -2,506 9,652 14,918 58.22%
Tax -8,680 -15,313 -7,450 -5,379 -3,884 -5,687 -8,534 1.13%
NP 20,992 24,869 3,598 10,215 -6,390 3,965 6,384 121.28%
-
NP to SH 20,609 20,625 4,281 8,970 -1,553 5,237 9,473 67.97%
-
Tax Rate 29.25% 38.11% 67.43% 34.49% - 58.92% 57.21% -
Total Cost 461,566 469,727 411,776 431,292 434,296 459,855 476,229 -2.06%
-
Net Worth 983,963 985,074 963,224 974,327 962,859 985,788 1,001,653 -1.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 23,857 - 15,465 - 30,805 - -
Div Payout % - 115.67% - 172.41% - 588.24% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 983,963 985,074 963,224 974,327 962,859 985,788 1,001,653 -1.18%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.35% 5.03% 0.87% 2.31% -1.49% 0.85% 1.32% -
ROE 2.09% 2.09% 0.44% 0.92% -0.16% 0.53% 0.95% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.28 64.27 54.34 57.10 55.11 60.22 62.15 0.13%
EPS 2.66 2.68 0.56 1.16 -0.20 0.68 1.22 68.22%
DPS 0.00 3.10 0.00 2.00 0.00 4.00 0.00 -
NAPS 1.27 1.28 1.26 1.26 1.24 1.28 1.29 -1.03%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 62.27 63.83 53.60 56.98 55.22 59.86 62.28 -0.01%
EPS 2.66 2.66 0.55 1.16 -0.20 0.68 1.22 68.22%
DPS 0.00 3.08 0.00 2.00 0.00 3.98 0.00 -
NAPS 1.2698 1.2712 1.2431 1.2574 1.2426 1.2722 1.2926 -1.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.91 1.65 1.70 1.82 1.65 1.65 1.75 -
P/RPS 3.07 2.57 3.13 3.19 2.99 2.74 2.82 5.83%
P/EPS 71.80 61.57 303.57 156.90 -825.00 242.65 143.44 -36.98%
EY 1.39 1.62 0.33 0.64 -0.12 0.41 0.70 58.04%
DY 0.00 1.88 0.00 1.10 0.00 2.42 0.00 -
P/NAPS 1.50 1.29 1.35 1.44 1.33 1.29 1.36 6.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 26/11/12 -
Price 1.98 1.99 1.72 1.77 1.96 1.66 1.80 -
P/RPS 3.18 3.10 3.17 3.10 3.56 2.76 2.90 6.34%
P/EPS 74.44 74.25 307.14 152.59 -980.00 244.12 147.54 -36.64%
EY 1.34 1.35 0.33 0.66 -0.10 0.41 0.68 57.24%
DY 0.00 1.56 0.00 1.13 0.00 2.41 0.00 -
P/NAPS 1.56 1.55 1.37 1.40 1.58 1.30 1.40 7.48%

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