[WASCO] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.89%
YoY- -58.99%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 463,820 482,613 523,559 481,560 514,212 478,843 405,158 9.38%
PBT 9,652 14,918 34,254 23,657 33,504 36,673 34,409 -56.98%
Tax -5,687 -8,534 -8,207 575 -12,942 -7,133 -5,017 8.67%
NP 3,965 6,384 26,047 24,232 20,562 29,540 29,392 -73.53%
-
NP to SH 5,237 9,473 20,044 17,784 19,520 21,293 26,193 -65.64%
-
Tax Rate 58.92% 57.21% 23.96% -2.43% 38.63% 19.45% 14.58% -
Total Cost 459,855 476,229 497,512 457,328 493,650 449,303 375,766 14.34%
-
Net Worth 985,788 1,001,653 1,006,010 1,012,914 1,030,222 996,208 1,030,671 -2.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 30,805 - 22,863 - 23,238 - 23,248 20.53%
Div Payout % 588.24% - 114.07% - 119.05% - 88.76% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 985,788 1,001,653 1,006,010 1,012,914 1,030,222 996,208 1,030,671 -2.91%
NOSH 774,888 774,888 774,888 774,888 774,888 760,464 774,940 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.85% 1.32% 4.97% 5.03% 4.00% 6.17% 7.25% -
ROE 0.53% 0.95% 1.99% 1.76% 1.89% 2.14% 2.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 60.22 62.15 68.70 62.28 66.38 62.97 52.28 9.83%
EPS 0.68 1.22 2.63 2.30 2.52 2.80 3.38 -65.49%
DPS 4.00 0.00 3.00 0.00 3.00 0.00 3.00 21.03%
NAPS 1.28 1.29 1.32 1.31 1.33 1.31 1.33 -2.51%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 59.86 62.28 67.57 62.15 66.36 61.80 52.29 9.38%
EPS 0.68 1.22 2.59 2.30 2.52 2.75 3.38 -65.49%
DPS 3.98 0.00 2.95 0.00 3.00 0.00 3.00 20.63%
NAPS 1.2722 1.2926 1.2983 1.3072 1.3295 1.2856 1.3301 -2.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.65 1.75 1.88 2.07 2.07 1.97 2.45 -
P/RPS 2.74 2.82 2.74 3.32 3.12 3.13 4.69 -30.00%
P/EPS 242.65 143.44 71.48 90.00 82.14 70.36 72.49 122.95%
EY 0.41 0.70 1.40 1.11 1.22 1.42 1.38 -55.31%
DY 2.42 0.00 1.60 0.00 1.45 0.00 1.22 57.54%
P/NAPS 1.29 1.36 1.42 1.58 1.56 1.50 1.84 -20.99%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 28/08/12 31/05/12 22/02/12 15/11/11 25/08/11 -
Price 1.66 1.80 1.82 1.91 2.00 2.05 2.14 -
P/RPS 2.76 2.90 2.65 3.07 3.01 3.26 4.09 -22.97%
P/EPS 244.12 147.54 69.20 83.04 79.37 73.21 63.31 144.89%
EY 0.41 0.68 1.45 1.20 1.26 1.37 1.58 -59.14%
DY 2.41 0.00 1.65 0.00 1.50 0.00 1.40 43.39%
P/NAPS 1.30 1.40 1.38 1.46 1.50 1.56 1.61 -13.23%

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