[WASCO] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -26.65%
YoY- -32.54%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,523,966 1,657,558 1,839,524 2,102,954 2,287,848 2,478,906 2,438,620 -26.92%
PBT -3,755 15,903 35,700 109,273 130,345 190,961 198,482 -
Tax -36,467 -39,982 -47,568 -46,159 -37,743 -54,819 -51,372 -20.44%
NP -40,222 -24,079 -11,868 63,114 92,602 136,142 147,110 -
-
NP to SH -32,884 -14,606 9,453 75,301 102,654 131,374 125,565 -
-
Tax Rate - 251.41% 133.24% 42.24% 28.96% 28.71% 25.88% -
Total Cost 1,564,188 1,681,637 1,851,392 2,039,840 2,195,246 2,342,764 2,291,510 -22.49%
-
Net Worth 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 1,100,104 1,072,347 0.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 11,623 23,215 23,215 39,922 39,922 43,803 43,803 -58.74%
Div Payout % 0.00% 0.00% 245.59% 53.02% 38.89% 33.34% 34.88% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 1,100,104 1,072,347 0.77%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2.64% -1.45% -0.65% 3.00% 4.05% 5.49% 6.03% -
ROE -3.03% -1.35% 0.84% 6.44% 9.15% 11.94% 11.71% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 196.67 213.91 237.39 271.39 295.84 319.97 316.10 -27.14%
EPS -4.24 -1.88 1.22 9.72 13.27 16.96 16.28 -
DPS 1.50 3.00 3.00 5.17 5.17 5.67 5.67 -58.82%
NAPS 1.40 1.40 1.45 1.51 1.45 1.42 1.39 0.47%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 196.75 214.00 237.50 271.51 295.38 320.04 314.84 -26.92%
EPS -4.25 -1.89 1.22 9.72 13.25 16.96 16.21 -
DPS 1.50 3.00 3.00 5.15 5.15 5.66 5.66 -58.77%
NAPS 1.4006 1.4006 1.4506 1.5107 1.4477 1.4203 1.3845 0.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.71 0.745 0.955 1.21 1.38 1.24 1.21 -
P/RPS 0.36 0.35 0.40 0.45 0.47 0.39 0.38 -3.54%
P/EPS -16.73 -39.52 78.28 12.45 10.40 7.31 7.43 -
EY -5.98 -2.53 1.28 8.03 9.62 13.68 13.45 -
DY 2.11 4.03 3.14 4.27 3.75 4.57 4.69 -41.31%
P/NAPS 0.51 0.53 0.66 0.80 0.95 0.87 0.87 -29.97%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 27/11/15 28/08/15 25/05/15 26/02/15 -
Price 0.845 0.685 0.80 1.08 1.25 1.31 1.37 -
P/RPS 0.43 0.32 0.34 0.40 0.42 0.41 0.43 0.00%
P/EPS -19.91 -36.34 65.58 11.11 9.42 7.73 8.42 -
EY -5.02 -2.75 1.52 9.00 10.62 12.94 11.88 -
DY 1.78 4.38 3.75 4.79 4.14 4.33 4.14 -43.06%
P/NAPS 0.60 0.49 0.55 0.72 0.86 0.92 0.99 -28.40%

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