[WASCO] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -254.51%
YoY- -111.12%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,276,588 1,394,470 1,523,966 1,657,558 1,839,524 2,102,954 2,287,848 -32.10%
PBT -225,862 -40,857 -3,755 15,903 35,700 109,273 130,345 -
Tax -8,691 -27,982 -36,467 -39,982 -47,568 -46,159 -37,743 -62.26%
NP -234,553 -68,839 -40,222 -24,079 -11,868 63,114 92,602 -
-
NP to SH -228,300 -61,261 -32,884 -14,606 9,453 75,301 102,654 -
-
Tax Rate - - - 251.41% 133.24% 42.24% 28.96% -
Total Cost 1,511,141 1,463,309 1,564,188 1,681,637 1,851,392 2,039,840 2,195,246 -21.95%
-
Net Worth 772,701 1,058,689 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 -21.89%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,882 11,623 11,623 23,215 23,215 39,922 39,922 -78.70%
Div Payout % 0.00% 0.00% 0.00% 0.00% 245.59% 53.02% 38.89% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 772,701 1,058,689 1,084,843 1,084,843 1,123,587 1,170,080 1,121,333 -21.89%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -18.37% -4.94% -2.64% -1.45% -0.65% 3.00% 4.05% -
ROE -29.55% -5.79% -3.03% -1.35% 0.84% 6.44% 9.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.21 180.45 196.67 213.91 237.39 271.39 295.84 -32.06%
EPS -29.55 -7.93 -4.24 -1.88 1.22 9.72 13.27 -
DPS 0.50 1.50 1.50 3.00 3.00 5.17 5.17 -78.78%
NAPS 1.00 1.37 1.40 1.40 1.45 1.51 1.45 -21.85%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 164.82 180.04 196.75 214.00 237.50 271.51 295.38 -32.10%
EPS -29.48 -7.91 -4.25 -1.89 1.22 9.72 13.25 -
DPS 0.50 1.50 1.50 3.00 3.00 5.15 5.15 -78.72%
NAPS 0.9976 1.3668 1.4006 1.4006 1.4506 1.5107 1.4477 -21.89%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.805 0.875 0.71 0.745 0.955 1.21 1.38 -
P/RPS 0.49 0.48 0.36 0.35 0.40 0.45 0.47 2.80%
P/EPS -2.72 -11.04 -16.73 -39.52 78.28 12.45 10.40 -
EY -36.70 -9.06 -5.98 -2.53 1.28 8.03 9.62 -
DY 0.62 1.71 2.11 4.03 3.14 4.27 3.75 -69.71%
P/NAPS 0.81 0.64 0.51 0.53 0.66 0.80 0.95 -10.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 30/05/16 29/02/16 27/11/15 28/08/15 -
Price 0.905 0.795 0.845 0.685 0.80 1.08 1.25 -
P/RPS 0.55 0.44 0.43 0.32 0.34 0.40 0.42 19.59%
P/EPS -3.06 -10.03 -19.91 -36.34 65.58 11.11 9.42 -
EY -32.65 -9.97 -5.02 -2.75 1.52 9.00 10.62 -
DY 0.55 1.89 1.78 4.38 3.75 4.79 4.14 -73.80%
P/NAPS 0.91 0.58 0.60 0.49 0.55 0.72 0.86 3.82%

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