[WASCO] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -24.4%
YoY- 607.92%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 461,016 522,844 711,528 592,460 652,074 482,558 494,596 -4.59%
PBT 16,407 22,151 56,559 35,228 77,023 29,672 40,182 -45.05%
Tax -5,769 -12,127 -16,269 -3,578 -22,845 -8,680 -15,313 -47.93%
NP 10,638 10,024 40,290 31,650 54,178 20,992 24,869 -43.31%
-
NP to SH 11,368 26,418 34,562 30,306 40,088 20,609 20,625 -32.84%
-
Tax Rate 35.16% 54.75% 28.76% 10.16% 29.66% 29.25% 38.11% -
Total Cost 450,378 512,820 671,238 560,810 597,896 461,566 469,727 -2.77%
-
Net Worth 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 9.04%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 15,466 - 24,455 - 19,347 - 23,857 -25.15%
Div Payout % 136.05% - 70.76% - 48.26% - 115.67% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,121,333 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 9.04%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.31% 1.92% 5.66% 5.34% 8.31% 4.35% 5.03% -
ROE 1.01% 2.40% 3.22% 2.95% 3.95% 2.09% 2.09% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 59.61 67.49 92.23 76.63 84.26 62.28 64.27 -4.90%
EPS 1.47 3.41 4.48 3.92 5.18 2.66 2.68 -33.06%
DPS 2.00 0.00 3.17 0.00 2.50 0.00 3.10 -25.39%
NAPS 1.45 1.42 1.39 1.33 1.31 1.27 1.28 8.69%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 59.52 67.50 91.86 76.49 84.19 62.30 63.86 -4.59%
EPS 1.47 3.41 4.46 3.91 5.18 2.66 2.66 -32.73%
DPS 2.00 0.00 3.16 0.00 2.50 0.00 3.08 -25.07%
NAPS 1.4477 1.4203 1.3845 1.3275 1.3089 1.2704 1.2718 9.04%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.38 1.24 1.21 1.77 1.89 1.91 1.65 -
P/RPS 2.31 1.84 1.31 2.31 2.24 3.07 2.57 -6.88%
P/EPS 93.88 36.36 27.01 45.15 36.49 71.80 61.57 32.57%
EY 1.07 2.75 3.70 2.21 2.74 1.39 1.62 -24.21%
DY 1.45 0.00 2.62 0.00 1.32 0.00 1.88 -15.93%
P/NAPS 0.95 0.87 0.87 1.33 1.44 1.50 1.29 -18.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 -
Price 1.25 1.31 1.37 1.58 1.88 1.98 1.99 -
P/RPS 2.10 1.94 1.49 2.06 2.23 3.18 3.10 -22.92%
P/EPS 85.03 38.42 30.58 40.31 36.29 74.44 74.25 9.48%
EY 1.18 2.60 3.27 2.48 2.76 1.34 1.35 -8.60%
DY 1.60 0.00 2.31 0.00 1.33 0.00 1.56 1.70%
P/NAPS 0.86 0.92 0.99 1.19 1.44 1.56 1.55 -32.55%

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