[WASCO] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 381.78%
YoY- 293.83%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 592,460 652,074 482,558 494,596 415,374 441,507 427,906 24.19%
PBT 35,228 77,023 29,672 40,182 11,048 15,594 -2,506 -
Tax -3,578 -22,845 -8,680 -15,313 -7,450 -5,379 -3,884 -5.31%
NP 31,650 54,178 20,992 24,869 3,598 10,215 -6,390 -
-
NP to SH 30,306 40,088 20,609 20,625 4,281 8,970 -1,553 -
-
Tax Rate 10.16% 29.66% 29.25% 38.11% 67.43% 34.49% - -
Total Cost 560,810 597,896 461,566 469,727 411,776 431,292 434,296 18.56%
-
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 19,347 - 23,857 - 15,465 - -
Div Payout % - 48.26% - 115.67% - 172.41% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.34% 8.31% 4.35% 5.03% 0.87% 2.31% -1.49% -
ROE 2.95% 3.95% 2.09% 2.09% 0.44% 0.92% -0.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.63 84.26 62.28 64.27 54.34 57.10 55.11 24.55%
EPS 3.92 5.18 2.66 2.68 0.56 1.16 -0.20 -
DPS 0.00 2.50 0.00 3.10 0.00 2.00 0.00 -
NAPS 1.33 1.31 1.27 1.28 1.26 1.26 1.24 4.77%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.49 84.19 62.30 63.86 53.63 57.00 55.25 24.19%
EPS 3.91 5.18 2.66 2.66 0.55 1.16 -0.20 -
DPS 0.00 2.50 0.00 3.08 0.00 2.00 0.00 -
NAPS 1.3275 1.3089 1.2704 1.2718 1.2436 1.2579 1.2431 4.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.77 1.89 1.91 1.65 1.70 1.82 1.65 -
P/RPS 2.31 2.24 3.07 2.57 3.13 3.19 2.99 -15.79%
P/EPS 45.15 36.49 71.80 61.57 303.57 156.90 -825.00 -
EY 2.21 2.74 1.39 1.62 0.33 0.64 -0.12 -
DY 0.00 1.32 0.00 1.88 0.00 1.10 0.00 -
P/NAPS 1.33 1.44 1.50 1.29 1.35 1.44 1.33 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 -
Price 1.58 1.88 1.98 1.99 1.72 1.77 1.96 -
P/RPS 2.06 2.23 3.18 3.10 3.17 3.10 3.56 -30.53%
P/EPS 40.31 36.29 74.44 74.25 307.14 152.59 -980.00 -
EY 2.48 2.76 1.34 1.35 0.33 0.66 -0.10 -
DY 0.00 1.33 0.00 1.56 0.00 1.13 0.00 -
P/NAPS 1.19 1.44 1.56 1.55 1.37 1.40 1.58 -17.20%

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