[WASCO] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -19.8%

YoY- 271.49%

Quarter Report

WSCB_Q2'11 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	2,269,264	1,738,826	2,010,238	1,792,112	1,558,728	1,976,912	2,224,464	0.33%
YoY %	30.51%	-13.50%	12.17%	14.97%	-21.15%	-11.13%	-	-
Horiz. %	102.01%	78.17%	90.37%	80.56%	70.07%	88.87%	100.00%	-
PBT	213,388	26,176	115,822	206,182	64,064	220,590	124,582	9.37%
YoY %	715.20%	-77.40%	-43.83%	221.84%	-70.96%	77.06%	-	-
Horiz. %	171.28%	21.01%	92.97%	165.50%	51.42%	177.06%	100.00%	-
Tax	-63,050	-18,526	-15,264	-43,908	-11,236	-28,572	-3,870	59.18%
YoY %	-240.33%	-21.37%	65.24%	-290.78%	60.67%	-638.29%	-	-
Horiz. %	1,629.20%	478.71%	394.42%	1,134.57%	290.34%	738.29%	100.00%	-
NP	150,338	7,650	100,558	162,274	52,828	192,018	120,712	3.72%
YoY %	1,865.20%	-92.39%	-38.03%	207.17%	-72.49%	59.07%	-	-
Horiz. %	124.54%	6.34%	83.30%	134.43%	43.76%	159.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,394	14,834	75,656	139,122	37,450	110,918	102,724	2.82%
YoY %	718.35%	-80.39%	-45.62%	271.49%	-66.24%	7.98%	-	-
Horiz. %	118.17%	14.44%	73.65%	135.43%	36.46%	107.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.55%	70.77%	13.18%	21.30%	17.54%	12.95%	3.11%	-
YoY %	-58.25%	436.95%	-38.12%	21.44%	35.44%	316.40%	-	-
Horiz. %	950.16%	2,275.56%	423.79%	684.89%	563.99%	416.40%	100.00%	-
Total Cost	2,118,926	1,731,176	1,909,680	1,629,838	1,505,900	1,784,894	2,103,752	0.11%
YoY %	22.40%	-9.35%	17.17%	8.23%	-15.63%	-15.16%	-	-
Horiz. %	100.72%	82.29%	90.77%	77.47%	71.58%	84.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,013,808	974,327	1,006,010	1,026,816	974,620	957,510	822,083	3.55%
YoY %	4.05%	-3.15%	-2.03%	5.36%	1.79%	16.47%	-	-
Horiz. %	123.32%	118.52%	122.37%	124.90%	118.55%	116.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	38,694	30,931	45,727	46,322	30,696	38,300	43,650	-1.98%
YoY %	25.10%	-32.36%	-1.28%	50.91%	-19.85%	-12.26%	-	-
Horiz. %	88.65%	70.86%	104.76%	106.12%	70.32%	87.74%	100.00%	-
Div Payout %	31.88%	208.51%	60.44%	33.30%	81.97%	34.53%	42.49%	-
YoY %	-84.71%	244.99%	81.50%	-59.38%	137.39%	-18.73%	-	-
Horiz. %	75.03%	490.73%	142.25%	78.37%	192.92%	81.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,013,808	974,327	1,006,010	1,026,816	974,620	957,510	822,083	3.55%
YoY %	4.05%	-3.15%	-2.03%	5.36%	1.79%	16.47%	-	-
Horiz. %	123.32%	118.52%	122.37%	124.90%	118.55%	116.47%	100.00%	-
NOSH	774,888	774,888	774,888	772,042	767,418	766,008	727,507	1.05%
YoY %	0.00%	0.00%	0.37%	0.60%	0.18%	5.29%	-	-
Horiz. %	106.51%	106.51%	106.51%	106.12%	105.49%	105.29%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.62%	0.44%	5.00%	9.05%	3.39%	9.71%	5.43%	-
YoY %	1,404.55%	-91.20%	-44.75%	166.96%	-65.09%	78.82%	-	-
Horiz. %	121.92%	8.10%	92.08%	166.67%	62.43%	178.82%	100.00%	-
ROE	11.97%	1.52%	7.52%	13.55%	3.84%	11.58%	12.50%	-
YoY %	687.50%	-79.79%	-44.50%	252.86%	-66.84%	-7.36%	-	-
Horiz. %	95.76%	12.16%	60.16%	108.40%	30.72%	92.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	293.22	224.86	263.77	232.13	203.11	258.08	305.77	-0.69%
YoY %	30.40%	-14.75%	13.63%	14.29%	-21.30%	-15.60%	-	-
Horiz. %	95.90%	73.54%	86.26%	75.92%	66.43%	84.40%	100.00%	-
EPS	15.74	1.92	9.96	18.02	4.88	14.48	14.12	1.82%
YoY %	719.79%	-80.72%	-44.73%	269.26%	-66.30%	2.55%	-	-
Horiz. %	111.47%	13.60%	70.54%	127.62%	34.56%	102.55%	100.00%	-
DPS	5.00	4.00	6.00	6.00	4.00	5.00	6.00	-2.99%
YoY %	25.00%	-33.33%	0.00%	50.00%	-20.00%	-16.67%	-	-
Horiz. %	83.33%	66.67%	100.00%	100.00%	66.67%	83.33%	100.00%	-
NAPS	1.31	1.26	1.32	1.33	1.27	1.25	1.13	2.49%
YoY %	3.97%	-4.55%	-0.75%	4.72%	1.60%	10.62%	-	-
Horiz. %	115.93%	111.50%	116.81%	117.70%	112.39%	110.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 774,940
RPS	292.85	224.40	259.42	231.27	201.16	255.12	287.07	0.33%
YoY %	30.50%	-13.50%	12.17%	14.97%	-21.15%	-11.13%	-	-
Horiz. %	102.01%	78.17%	90.37%	80.56%	70.07%	88.87%	100.00%	-
EPS	15.67	1.91	9.76	17.95	4.83	14.31	13.26	2.82%
YoY %	720.42%	-80.43%	-45.63%	271.64%	-66.25%	7.92%	-	-
Horiz. %	118.17%	14.40%	73.60%	135.37%	36.43%	107.92%	100.00%	-
DPS	4.99	3.99	5.90	5.98	3.96	4.94	5.63	-1.99%
YoY %	25.06%	-32.37%	-1.34%	51.01%	-19.84%	-12.26%	-	-
Horiz. %	88.63%	70.87%	104.80%	106.22%	70.34%	87.74%	100.00%	-
NAPS	1.3083	1.2574	1.2983	1.3251	1.2578	1.2357	1.0609	3.55%
YoY %	4.05%	-3.15%	-2.02%	5.35%	1.79%	16.48%	-	-
Horiz. %	123.32%	118.52%	122.38%	124.90%	118.56%	116.48%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.89	1.82	1.88	2.45	2.16	1.85	2.15	-
P/RPS	0.64	0.81	0.71	1.06	1.06	0.72	0.70	-1.48%
YoY %	-20.99%	14.08%	-33.02%	0.00%	47.22%	2.86%	-	-
Horiz. %	91.43%	115.71%	101.43%	151.43%	151.43%	102.86%	100.00%	-
P/EPS	12.05	94.87	18.94	13.60	44.26	12.78	15.23	-3.82%
YoY %	-87.30%	400.90%	39.26%	-69.27%	246.32%	-16.09%	-	-
Horiz. %	79.12%	622.92%	124.36%	89.30%	290.61%	83.91%	100.00%	-
EY	8.30	1.05	5.28	7.36	2.26	7.83	6.57	3.97%
YoY %	690.48%	-80.11%	-28.26%	225.66%	-71.14%	19.18%	-	-
Horiz. %	126.33%	15.98%	80.37%	112.02%	34.40%	119.18%	100.00%	-
DY	2.65	2.20	3.19	2.45	1.85	2.70	2.79	-0.85%
YoY %	20.45%	-31.03%	30.20%	32.43%	-31.48%	-3.23%	-	-
Horiz. %	94.98%	78.85%	114.34%	87.81%	66.31%	96.77%	100.00%	-
P/NAPS	1.44	1.44	1.42	1.84	1.70	1.48	1.90	-4.51%
YoY %	0.00%	1.41%	-22.83%	8.24%	14.86%	-22.11%	-	-
Horiz. %	75.79%	75.79%	74.74%	96.84%	89.47%	77.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	22/08/13	28/08/12	25/08/11	25/08/10	28/08/09	25/08/08	-
Price	1.88	1.77	1.82	2.14	2.30	2.13	1.57	-
P/RPS	0.64	0.79	0.69	0.92	1.13	0.83	0.51	3.85%
YoY %	-18.99%	14.49%	-25.00%	-18.58%	36.14%	62.75%	-	-
Horiz. %	125.49%	154.90%	135.29%	180.39%	221.57%	162.75%	100.00%	-
P/EPS	11.99	92.27	18.33	11.88	47.13	14.71	11.12	1.26%
YoY %	-87.01%	403.38%	54.29%	-74.79%	220.39%	32.28%	-	-
Horiz. %	107.82%	829.77%	164.84%	106.83%	423.83%	132.28%	100.00%	-
EY	8.34	1.08	5.45	8.42	2.12	6.80	8.99	-1.24%
YoY %	672.22%	-80.18%	-35.27%	297.17%	-68.82%	-24.36%	-	-
Horiz. %	92.77%	12.01%	60.62%	93.66%	23.58%	75.64%	100.00%	-
DY	2.66	2.26	3.30	2.80	1.74	2.35	3.82	-5.85%
YoY %	17.70%	-31.52%	17.86%	60.92%	-25.96%	-38.48%	-	-
Horiz. %	69.63%	59.16%	86.39%	73.30%	45.55%	61.52%	100.00%	-
P/NAPS	1.44	1.40	1.38	1.61	1.81	1.70	1.39	0.59%
YoY %	2.86%	1.45%	-14.29%	-11.05%	6.47%	22.30%	-	-
Horiz. %	103.60%	100.72%	99.28%	115.83%	130.22%	122.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos