[WASCO] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -52.74%
YoY- -55.51%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 441,507 427,906 463,820 482,613 523,559 481,560 514,212 -9.67%
PBT 15,594 -2,506 9,652 14,918 34,254 23,657 33,504 -39.96%
Tax -5,379 -3,884 -5,687 -8,534 -8,207 575 -12,942 -44.33%
NP 10,215 -6,390 3,965 6,384 26,047 24,232 20,562 -37.30%
-
NP to SH 8,970 -1,553 5,237 9,473 20,044 17,784 19,520 -40.47%
-
Tax Rate 34.49% - 58.92% 57.21% 23.96% -2.43% 38.63% -
Total Cost 431,292 434,296 459,855 476,229 497,512 457,328 493,650 -8.61%
-
Net Worth 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 1,030,222 -3.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 15,465 - 30,805 - 22,863 - 23,238 -23.79%
Div Payout % 172.41% - 588.24% - 114.07% - 119.05% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 1,030,222 -3.65%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.31% -1.49% 0.85% 1.32% 4.97% 5.03% 4.00% -
ROE 0.92% -0.16% 0.53% 0.95% 1.99% 1.76% 1.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.10 55.11 60.22 62.15 68.70 62.28 66.38 -9.56%
EPS 1.16 -0.20 0.68 1.22 2.63 2.30 2.52 -40.41%
DPS 2.00 0.00 4.00 0.00 3.00 0.00 3.00 -23.70%
NAPS 1.26 1.24 1.28 1.29 1.32 1.31 1.33 -3.54%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.98 55.22 59.86 62.28 67.57 62.15 66.36 -9.66%
EPS 1.16 -0.20 0.68 1.22 2.59 2.30 2.52 -40.41%
DPS 2.00 0.00 3.98 0.00 2.95 0.00 3.00 -23.70%
NAPS 1.2574 1.2426 1.2722 1.2926 1.2983 1.3072 1.3295 -3.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.82 1.65 1.65 1.75 1.88 2.07 2.07 -
P/RPS 3.19 2.99 2.74 2.82 2.74 3.32 3.12 1.49%
P/EPS 156.90 -825.00 242.65 143.44 71.48 90.00 82.14 54.01%
EY 0.64 -0.12 0.41 0.70 1.40 1.11 1.22 -34.98%
DY 1.10 0.00 2.42 0.00 1.60 0.00 1.45 -16.83%
P/NAPS 1.44 1.33 1.29 1.36 1.42 1.58 1.56 -5.20%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 26/02/13 26/11/12 28/08/12 31/05/12 22/02/12 -
Price 1.77 1.96 1.66 1.80 1.82 1.91 2.00 -
P/RPS 3.10 3.56 2.76 2.90 2.65 3.07 3.01 1.98%
P/EPS 152.59 -980.00 244.12 147.54 69.20 83.04 79.37 54.67%
EY 0.66 -0.10 0.41 0.68 1.45 1.20 1.26 -35.04%
DY 1.13 0.00 2.41 0.00 1.65 0.00 1.50 -17.22%
P/NAPS 1.40 1.58 1.30 1.40 1.38 1.46 1.50 -4.49%

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