[WASCO] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -129.65%
YoY- -108.73%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 494,596 415,374 441,507 427,906 463,820 482,613 523,559 -3.71%
PBT 40,182 11,048 15,594 -2,506 9,652 14,918 34,254 11.19%
Tax -15,313 -7,450 -5,379 -3,884 -5,687 -8,534 -8,207 51.38%
NP 24,869 3,598 10,215 -6,390 3,965 6,384 26,047 -3.03%
-
NP to SH 20,625 4,281 8,970 -1,553 5,237 9,473 20,044 1.91%
-
Tax Rate 38.11% 67.43% 34.49% - 58.92% 57.21% 23.96% -
Total Cost 469,727 411,776 431,292 434,296 459,855 476,229 497,512 -3.74%
-
Net Worth 985,074 963,224 974,327 962,859 985,788 1,001,653 1,006,010 -1.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,857 - 15,465 - 30,805 - 22,863 2.86%
Div Payout % 115.67% - 172.41% - 588.24% - 114.07% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 985,074 963,224 974,327 962,859 985,788 1,001,653 1,006,010 -1.38%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.03% 0.87% 2.31% -1.49% 0.85% 1.32% 4.97% -
ROE 2.09% 0.44% 0.92% -0.16% 0.53% 0.95% 1.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.27 54.34 57.10 55.11 60.22 62.15 68.70 -4.33%
EPS 2.68 0.56 1.16 -0.20 0.68 1.22 2.63 1.25%
DPS 3.10 0.00 2.00 0.00 4.00 0.00 3.00 2.20%
NAPS 1.28 1.26 1.26 1.24 1.28 1.29 1.32 -2.02%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 63.83 53.60 56.98 55.22 59.86 62.28 67.57 -3.71%
EPS 2.66 0.55 1.16 -0.20 0.68 1.22 2.59 1.78%
DPS 3.08 0.00 2.00 0.00 3.98 0.00 2.95 2.90%
NAPS 1.2712 1.2431 1.2574 1.2426 1.2722 1.2926 1.2983 -1.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.65 1.70 1.82 1.65 1.65 1.75 1.88 -
P/RPS 2.57 3.13 3.19 2.99 2.74 2.82 2.74 -4.16%
P/EPS 61.57 303.57 156.90 -825.00 242.65 143.44 71.48 -9.44%
EY 1.62 0.33 0.64 -0.12 0.41 0.70 1.40 10.19%
DY 1.88 0.00 1.10 0.00 2.42 0.00 1.60 11.31%
P/NAPS 1.29 1.35 1.44 1.33 1.29 1.36 1.42 -6.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 26/11/12 28/08/12 -
Price 1.99 1.72 1.77 1.96 1.66 1.80 1.82 -
P/RPS 3.10 3.17 3.10 3.56 2.76 2.90 2.65 10.99%
P/EPS 74.25 307.14 152.59 -980.00 244.12 147.54 69.20 4.79%
EY 1.35 0.33 0.66 -0.10 0.41 0.68 1.45 -4.63%
DY 1.56 0.00 1.13 0.00 2.41 0.00 1.65 -3.66%
P/NAPS 1.55 1.37 1.40 1.58 1.30 1.40 1.38 8.02%

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