[WASCO] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -0.08%
YoY- 1427.04%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 711,528 592,460 652,074 482,558 494,596 415,374 441,507 37.33%
PBT 56,559 35,228 77,023 29,672 40,182 11,048 15,594 135.51%
Tax -16,269 -3,578 -22,845 -8,680 -15,313 -7,450 -5,379 108.71%
NP 40,290 31,650 54,178 20,992 24,869 3,598 10,215 149.01%
-
NP to SH 34,562 30,306 40,088 20,609 20,625 4,281 8,970 145.17%
-
Tax Rate 28.76% 10.16% 29.66% 29.25% 38.11% 67.43% 34.49% -
Total Cost 671,238 560,810 597,896 461,566 469,727 411,776 431,292 34.19%
-
Net Worth 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 974,327 6.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,455 - 19,347 - 23,857 - 15,465 35.61%
Div Payout % 70.76% - 48.26% - 115.67% - 172.41% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 974,327 6.58%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.66% 5.34% 8.31% 4.35% 5.03% 0.87% 2.31% -
ROE 3.22% 2.95% 3.95% 2.09% 2.09% 0.44% 0.92% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.23 76.63 84.26 62.28 64.27 54.34 57.10 37.54%
EPS 4.48 3.92 5.18 2.66 2.68 0.56 1.16 145.55%
DPS 3.17 0.00 2.50 0.00 3.10 0.00 2.00 35.82%
NAPS 1.39 1.33 1.31 1.27 1.28 1.26 1.26 6.74%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 91.82 76.46 84.15 62.27 63.83 53.60 56.98 37.33%
EPS 4.46 3.91 5.17 2.66 2.66 0.55 1.16 144.82%
DPS 3.16 0.00 2.50 0.00 3.08 0.00 2.00 35.54%
NAPS 1.3839 1.327 1.3083 1.2698 1.2712 1.2431 1.2574 6.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.21 1.77 1.89 1.91 1.65 1.70 1.82 -
P/RPS 1.31 2.31 2.24 3.07 2.57 3.13 3.19 -44.66%
P/EPS 27.01 45.15 36.49 71.80 61.57 303.57 156.90 -68.95%
EY 3.70 2.21 2.74 1.39 1.62 0.33 0.64 221.08%
DY 2.62 0.00 1.32 0.00 1.88 0.00 1.10 78.06%
P/NAPS 0.87 1.33 1.44 1.50 1.29 1.35 1.44 -28.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 -
Price 1.37 1.58 1.88 1.98 1.99 1.72 1.77 -
P/RPS 1.49 2.06 2.23 3.18 3.10 3.17 3.10 -38.55%
P/EPS 30.58 40.31 36.29 74.44 74.25 307.14 152.59 -65.65%
EY 3.27 2.48 2.76 1.34 1.35 0.33 0.66 189.78%
DY 2.31 0.00 1.33 0.00 1.56 0.00 1.13 60.86%
P/NAPS 0.99 1.19 1.44 1.56 1.55 1.37 1.40 -20.57%

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