[WASCO] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -44.72%
YoY- -73.17%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 415,374 441,507 427,906 463,820 482,613 523,559 481,560 -9.37%
PBT 11,048 15,594 -2,506 9,652 14,918 34,254 23,657 -39.77%
Tax -7,450 -5,379 -3,884 -5,687 -8,534 -8,207 575 -
NP 3,598 10,215 -6,390 3,965 6,384 26,047 24,232 -71.92%
-
NP to SH 4,281 8,970 -1,553 5,237 9,473 20,044 17,784 -61.26%
-
Tax Rate 67.43% 34.49% - 58.92% 57.21% 23.96% -2.43% -
Total Cost 411,776 431,292 434,296 459,855 476,229 497,512 457,328 -6.74%
-
Net Worth 963,224 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 -3.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 15,465 - 30,805 - 22,863 - -
Div Payout % - 172.41% - 588.24% - 114.07% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 963,224 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 -3.29%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.87% 2.31% -1.49% 0.85% 1.32% 4.97% 5.03% -
ROE 0.44% 0.92% -0.16% 0.53% 0.95% 1.99% 1.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.34 57.10 55.11 60.22 62.15 68.70 62.28 -8.68%
EPS 0.56 1.16 -0.20 0.68 1.22 2.63 2.30 -60.97%
DPS 0.00 2.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 1.26 1.26 1.24 1.28 1.29 1.32 1.31 -2.55%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.63 57.00 55.25 59.88 62.31 67.60 62.17 -9.37%
EPS 0.55 1.16 -0.20 0.68 1.22 2.59 2.30 -61.44%
DPS 0.00 2.00 0.00 3.98 0.00 2.95 0.00 -
NAPS 1.2436 1.2579 1.2431 1.2727 1.2932 1.2988 1.3077 -3.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.70 1.82 1.65 1.65 1.75 1.88 2.07 -
P/RPS 3.13 3.19 2.99 2.74 2.82 2.74 3.32 -3.84%
P/EPS 303.57 156.90 -825.00 242.65 143.44 71.48 90.00 124.74%
EY 0.33 0.64 -0.12 0.41 0.70 1.40 1.11 -55.42%
DY 0.00 1.10 0.00 2.42 0.00 1.60 0.00 -
P/NAPS 1.35 1.44 1.33 1.29 1.36 1.42 1.58 -9.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 29/05/13 26/02/13 26/11/12 28/08/12 31/05/12 -
Price 1.72 1.77 1.96 1.66 1.80 1.82 1.91 -
P/RPS 3.17 3.10 3.56 2.76 2.90 2.65 3.07 2.15%
P/EPS 307.14 152.59 -980.00 244.12 147.54 69.20 83.04 138.97%
EY 0.33 0.66 -0.10 0.41 0.68 1.45 1.20 -57.67%
DY 0.00 1.13 0.00 2.41 0.00 1.65 0.00 -
P/NAPS 1.37 1.40 1.58 1.30 1.40 1.38 1.46 -4.14%

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