[WASCO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -52.27%
YoY- -54.81%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 652,074 482,558 494,596 415,374 441,507 427,906 463,820 25.57%
PBT 77,023 29,672 40,182 11,048 15,594 -2,506 9,652 300.85%
Tax -22,845 -8,680 -15,313 -7,450 -5,379 -3,884 -5,687 153.34%
NP 54,178 20,992 24,869 3,598 10,215 -6,390 3,965 474.29%
-
NP to SH 40,088 20,609 20,625 4,281 8,970 -1,553 5,237 289.85%
-
Tax Rate 29.66% 29.25% 38.11% 67.43% 34.49% - 58.92% -
Total Cost 597,896 461,566 469,727 411,776 431,292 434,296 459,855 19.18%
-
Net Worth 1,013,808 983,963 985,074 963,224 974,327 962,859 985,788 1.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 19,347 - 23,857 - 15,465 - 30,805 -26.72%
Div Payout % 48.26% - 115.67% - 172.41% - 588.24% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,013,808 983,963 985,074 963,224 974,327 962,859 985,788 1.89%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.31% 4.35% 5.03% 0.87% 2.31% -1.49% 0.85% -
ROE 3.95% 2.09% 2.09% 0.44% 0.92% -0.16% 0.53% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.26 62.28 64.27 54.34 57.10 55.11 60.22 25.17%
EPS 5.18 2.66 2.68 0.56 1.16 -0.20 0.68 288.59%
DPS 2.50 0.00 3.10 0.00 2.00 0.00 4.00 -26.96%
NAPS 1.31 1.27 1.28 1.26 1.26 1.24 1.28 1.56%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.19 62.30 63.86 53.63 57.00 55.25 59.88 25.58%
EPS 5.18 2.66 2.66 0.55 1.16 -0.20 0.68 288.59%
DPS 2.50 0.00 3.08 0.00 2.00 0.00 3.98 -26.71%
NAPS 1.3089 1.2704 1.2718 1.2436 1.2579 1.2431 1.2727 1.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.89 1.91 1.65 1.70 1.82 1.65 1.65 -
P/RPS 2.24 3.07 2.57 3.13 3.19 2.99 2.74 -12.60%
P/EPS 36.49 71.80 61.57 303.57 156.90 -825.00 242.65 -71.81%
EY 2.74 1.39 1.62 0.33 0.64 -0.12 0.41 256.03%
DY 1.32 0.00 1.88 0.00 1.10 0.00 2.42 -33.31%
P/NAPS 1.44 1.50 1.29 1.35 1.44 1.33 1.29 7.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 -
Price 1.88 1.98 1.99 1.72 1.77 1.96 1.66 -
P/RPS 2.23 3.18 3.10 3.17 3.10 3.56 2.76 -13.28%
P/EPS 36.29 74.44 74.25 307.14 152.59 -980.00 244.12 -72.03%
EY 2.76 1.34 1.35 0.33 0.66 -0.10 0.41 257.76%
DY 1.33 0.00 1.56 0.00 1.13 0.00 2.41 -32.79%
P/NAPS 1.44 1.56 1.55 1.37 1.40 1.58 1.30 7.07%

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