[WASCO] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 57.11%
YoY- 286.87%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,478,906 2,438,620 2,221,688 2,044,602 1,834,035 1,779,383 1,748,607 26.22%
PBT 190,961 198,482 182,105 157,925 96,496 64,318 33,788 217.62%
Tax -54,819 -51,372 -50,416 -54,288 -36,822 -32,026 -22,400 81.70%
NP 136,142 147,110 131,689 103,637 59,674 32,292 11,388 423.62%
-
NP to SH 131,374 125,565 111,628 85,603 54,485 32,323 16,935 292.36%
-
Tax Rate 28.71% 25.88% 27.69% 34.38% 38.16% 49.79% 66.30% -
Total Cost 2,342,764 2,291,510 2,089,999 1,940,965 1,774,361 1,747,091 1,737,219 22.08%
-
Net Worth 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 9.27%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 43,803 43,803 43,204 43,204 39,322 39,322 46,271 -3.59%
Div Payout % 33.34% 34.88% 38.70% 50.47% 72.17% 121.66% 273.23% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,100,104 1,072,347 1,028,239 1,013,808 983,963 985,074 963,224 9.27%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.49% 6.03% 5.93% 5.07% 3.25% 1.81% 0.65% -
ROE 11.94% 11.71% 10.86% 8.44% 5.54% 3.28% 1.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 319.97 316.10 287.37 264.19 236.72 231.21 228.74 25.10%
EPS 16.96 16.28 14.44 11.06 7.03 4.20 2.22 288.37%
DPS 5.67 5.67 5.60 5.60 5.10 5.10 6.00 -3.70%
NAPS 1.42 1.39 1.33 1.31 1.27 1.28 1.26 8.30%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 319.91 314.71 286.71 263.86 236.68 229.63 225.66 26.22%
EPS 16.95 16.20 14.41 11.05 7.03 4.17 2.19 291.76%
DPS 5.65 5.65 5.58 5.58 5.07 5.07 5.97 -3.60%
NAPS 1.4197 1.3839 1.327 1.3083 1.2698 1.2712 1.2431 9.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.24 1.21 1.77 1.89 1.91 1.65 1.70 -
P/RPS 0.39 0.38 0.62 0.72 0.81 0.71 0.74 -34.77%
P/EPS 7.31 7.43 12.26 17.09 27.16 39.29 76.74 -79.17%
EY 13.68 13.45 8.16 5.85 3.68 2.55 1.30 380.89%
DY 4.57 4.69 3.16 2.96 2.67 3.09 3.53 18.80%
P/NAPS 0.87 0.87 1.33 1.44 1.50 1.29 1.35 -25.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 26/02/15 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 -
Price 1.31 1.37 1.58 1.88 1.98 1.99 1.72 -
P/RPS 0.41 0.43 0.55 0.71 0.84 0.86 0.75 -33.16%
P/EPS 7.73 8.42 10.94 17.00 28.16 47.38 77.64 -78.54%
EY 12.94 11.88 9.14 5.88 3.55 2.11 1.29 365.77%
DY 4.33 4.14 3.54 2.98 2.58 2.56 3.49 15.47%
P/NAPS 0.92 0.99 1.19 1.44 1.56 1.55 1.37 -23.33%

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