[WASCO] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.38%
YoY- -52.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,748,607 1,815,846 1,897,898 1,951,552 2,001,944 1,998,174 1,879,773 -4.70%
PBT 33,788 37,658 56,318 82,481 106,333 128,088 128,243 -58.86%
Tax -22,400 -23,484 -26,312 -21,853 -29,108 -27,707 -24,517 -5.83%
NP 11,388 14,174 30,006 60,628 77,225 100,381 103,726 -77.04%
-
NP to SH 16,935 22,127 33,201 52,538 66,821 78,641 84,790 -65.79%
-
Tax Rate 66.30% 62.36% 46.72% 26.49% 27.37% 21.63% 19.12% -
Total Cost 1,737,219 1,801,672 1,867,892 1,890,924 1,924,719 1,897,793 1,776,047 -1.46%
-
Net Worth 963,224 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 -3.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 46,271 46,271 53,669 53,669 46,101 46,101 46,486 -0.30%
Div Payout % 273.23% 209.12% 161.65% 102.15% 68.99% 58.62% 54.83% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 963,224 974,327 962,859 985,788 1,001,653 1,006,010 1,012,914 -3.29%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.65% 0.78% 1.58% 3.11% 3.86% 5.02% 5.52% -
ROE 1.76% 2.27% 3.45% 5.33% 6.67% 7.82% 8.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 228.74 234.83 244.42 253.40 257.82 262.18 243.11 -3.97%
EPS 2.22 2.86 4.28 6.82 8.61 10.32 10.97 -65.49%
DPS 6.00 6.00 7.00 7.00 6.00 6.00 6.00 0.00%
NAPS 1.26 1.26 1.24 1.28 1.29 1.32 1.31 -2.55%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 225.66 234.34 244.93 251.85 258.35 257.87 242.59 -4.70%
EPS 2.19 2.86 4.28 6.78 8.62 10.15 10.94 -65.74%
DPS 5.97 5.97 6.93 6.93 5.95 5.95 6.00 -0.33%
NAPS 1.2431 1.2574 1.2426 1.2722 1.2926 1.2983 1.3072 -3.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.70 1.82 1.65 1.65 1.75 1.88 2.07 -
P/RPS 0.74 0.78 0.68 0.65 0.68 0.72 0.85 -8.81%
P/EPS 76.74 63.60 38.59 24.19 20.34 18.22 18.88 154.47%
EY 1.30 1.57 2.59 4.13 4.92 5.49 5.30 -60.78%
DY 3.53 3.30 4.24 4.24 3.43 3.19 2.90 13.98%
P/NAPS 1.35 1.44 1.33 1.29 1.36 1.42 1.58 -9.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 29/05/13 26/02/13 26/11/12 28/08/12 31/05/12 -
Price 1.72 1.77 1.96 1.66 1.80 1.82 1.91 -
P/RPS 0.75 0.75 0.80 0.66 0.70 0.69 0.79 -3.40%
P/EPS 77.64 61.86 45.84 24.33 20.92 17.64 17.42 170.58%
EY 1.29 1.62 2.18 4.11 4.78 5.67 5.74 -63.00%
DY 3.49 3.39 3.57 4.22 3.33 3.30 3.14 7.29%
P/NAPS 1.37 1.40 1.58 1.30 1.40 1.38 1.46 -4.14%

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