[WASCO] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 94.52%
YoY- 346.91%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 522,844 711,528 592,460 652,074 482,558 494,596 415,374 16.59%
PBT 22,151 56,559 35,228 77,023 29,672 40,182 11,048 59.07%
Tax -12,127 -16,269 -3,578 -22,845 -8,680 -15,313 -7,450 38.41%
NP 10,024 40,290 31,650 54,178 20,992 24,869 3,598 98.11%
-
NP to SH 26,418 34,562 30,306 40,088 20,609 20,625 4,281 236.80%
-
Tax Rate 54.75% 28.76% 10.16% 29.66% 29.25% 38.11% 67.43% -
Total Cost 512,820 671,238 560,810 597,896 461,566 469,727 411,776 15.76%
-
Net Worth 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 9.27%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 24,455 - 19,347 - 23,857 - -
Div Payout % - 70.76% - 48.26% - 115.67% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 9.27%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.92% 5.66% 5.34% 8.31% 4.35% 5.03% 0.87% -
ROE 2.40% 3.22% 2.95% 3.95% 2.09% 2.09% 0.44% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 67.49 92.23 76.63 84.26 62.28 64.27 54.34 15.55%
EPS 3.41 4.48 3.92 5.18 2.66 2.68 0.56 233.82%
DPS 0.00 3.17 0.00 2.50 0.00 3.10 0.00 -
NAPS 1.42 1.39 1.33 1.31 1.27 1.28 1.26 8.30%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 67.50 91.86 76.49 84.19 62.30 63.86 53.63 16.58%
EPS 3.41 4.46 3.91 5.18 2.66 2.66 0.55 237.86%
DPS 0.00 3.16 0.00 2.50 0.00 3.08 0.00 -
NAPS 1.4203 1.3845 1.3275 1.3089 1.2704 1.2718 1.2436 9.27%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.24 1.21 1.77 1.89 1.91 1.65 1.70 -
P/RPS 1.84 1.31 2.31 2.24 3.07 2.57 3.13 -29.84%
P/EPS 36.36 27.01 45.15 36.49 71.80 61.57 303.57 -75.73%
EY 2.75 3.70 2.21 2.74 1.39 1.62 0.33 311.56%
DY 0.00 2.62 0.00 1.32 0.00 1.88 0.00 -
P/NAPS 0.87 0.87 1.33 1.44 1.50 1.29 1.35 -25.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 -
Price 1.31 1.37 1.58 1.88 1.98 1.99 1.72 -
P/RPS 1.94 1.49 2.06 2.23 3.18 3.10 3.17 -27.93%
P/EPS 38.42 30.58 40.31 36.29 74.44 74.25 307.14 -75.01%
EY 2.60 3.27 2.48 2.76 1.34 1.35 0.33 296.44%
DY 0.00 2.31 0.00 1.33 0.00 1.56 0.00 -
P/NAPS 0.92 0.99 1.19 1.44 1.56 1.55 1.37 -23.33%

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