[WASCO] YoY Annualized Quarter 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- 47.26%

YoY- 718.35%

Quarter Report

WSCB_Q2'14 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	1,525,668	1,336,604	1,967,720	2,269,264	1,738,826	2,010,238	1,792,112	-2.64%
YoY %	14.15%	-32.07%	-13.29%	30.51%	-13.50%	12.17%	-	-
Horiz. %	85.13%	74.58%	109.80%	126.63%	97.03%	112.17%	100.00%	-
PBT	36,074	-1,794	77,116	213,388	26,176	115,822	206,182	-25.19%
YoY %	2,110.81%	-102.33%	-63.86%	715.20%	-77.40%	-43.83%	-	-
Horiz. %	17.50%	-0.87%	37.40%	103.49%	12.70%	56.17%	100.00%	-
Tax	-10,412	-13,590	-35,792	-63,050	-18,526	-15,264	-43,908	-21.30%
YoY %	23.38%	62.03%	43.23%	-240.33%	-21.37%	65.24%	-	-
Horiz. %	23.71%	30.95%	81.52%	143.60%	42.19%	34.76%	100.00%	-
NP	25,662	-15,384	41,324	150,338	7,650	100,558	162,274	-26.44%
YoY %	266.81%	-137.23%	-72.51%	1,865.20%	-92.39%	-38.03%	-	-
Horiz. %	15.81%	-9.48%	25.47%	92.64%	4.71%	61.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,816	-9,102	75,572	121,394	14,834	75,656	139,122	-21.37%
YoY %	460.54%	-112.04%	-37.75%	718.35%	-80.39%	-45.62%	-	-
Horiz. %	23.59%	-6.54%	54.32%	87.26%	10.66%	54.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.86%	-	46.41%	29.55%	70.77%	13.18%	21.30%	-
YoY %	0.00%	-	57.06%	-58.25%	436.95%	-38.12%	-	-
Horiz. %	135.49%	-	217.89%	138.73%	332.25%	61.88%	100.00%	-
Total Cost	1,500,006	1,351,988	1,926,396	2,118,926	1,731,176	1,909,680	1,629,838	-1.37%
YoY %	10.95%	-29.82%	-9.09%	22.40%	-9.35%	17.17%	-	-
Horiz. %	92.03%	82.95%	118.20%	130.01%	106.22%	117.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	788,246	1,084,843	1,121,333	1,013,808	974,327	1,006,010	1,026,816	-4.30%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.03%	-	-
Horiz. %	76.77%	105.65%	109.20%	98.73%	94.89%	97.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	7,748	30,933	38,694	30,931	45,727	46,322	-
YoY %	-	-74.95%	-20.06%	25.10%	-32.36%	-1.28%	-	-
Horiz. %	-	16.73%	66.78%	83.53%	66.77%	98.72%	100.00%	-
Div Payout %	-	0.00%	40.93%	31.88%	208.51%	60.44%	33.30%	-
YoY %	-	0.00%	28.39%	-84.71%	244.99%	81.50%	-	-
Horiz. %	-	0.00%	122.91%	95.74%	626.16%	181.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	788,246	1,084,843	1,121,333	1,013,808	974,327	1,006,010	1,026,816	-4.30%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.03%	-	-
Horiz. %	76.77%	105.65%	109.20%	98.73%	94.89%	97.97%	100.00%	-
NOSH	774,888	774,888	774,888	774,888	774,888	774,888	772,042	0.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.37%	-	-
Horiz. %	100.37%	100.37%	100.37%	100.37%	100.37%	100.37%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	1.68%	-1.15%	2.10%	6.62%	0.44%	5.00%	9.05%	-
YoY %	246.09%	-154.76%	-68.28%	1,404.55%	-91.20%	-44.75%	-	-
Horiz. %	18.56%	-12.71%	23.20%	73.15%	4.86%	55.25%	100.00%	-
ROE	4.16%	-0.84%	6.74%	11.97%	1.52%	7.52%	13.55%	-
YoY %	595.24%	-112.46%	-43.69%	687.50%	-79.79%	-44.50%	-	-
Horiz. %	30.70%	-6.20%	49.74%	88.34%	11.22%	55.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	197.42	172.49	254.45	293.22	224.86	263.77	232.13	-2.66%
YoY %	14.45%	-32.21%	-13.22%	30.40%	-14.75%	13.63%	-	-
Horiz. %	85.05%	74.31%	109.62%	126.32%	96.87%	113.63%	100.00%	-
EPS	4.24	-1.18	9.78	15.74	1.92	9.96	18.02	-21.41%
YoY %	459.32%	-112.07%	-37.87%	719.79%	-80.72%	-44.73%	-	-
Horiz. %	23.53%	-6.55%	54.27%	87.35%	10.65%	55.27%	100.00%	-
DPS	0.00	1.00	4.00	5.00	4.00	6.00	6.00	-
YoY %	0.00%	-75.00%	-20.00%	25.00%	-33.33%	0.00%	-	-
Horiz. %	0.00%	16.67%	66.67%	83.33%	66.67%	100.00%	100.00%	-
NAPS	1.02	1.40	1.45	1.31	1.26	1.32	1.33	-4.32%
YoY %	-27.14%	-3.45%	10.69%	3.97%	-4.55%	-0.75%	-	-
Horiz. %	76.69%	105.26%	109.02%	98.50%	94.74%	99.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 774,888
RPS	196.97	172.56	254.05	292.98	224.49	259.54	231.37	-2.64%
YoY %	14.15%	-32.08%	-13.29%	30.51%	-13.50%	12.18%	-	-
Horiz. %	85.13%	74.58%	109.80%	126.63%	97.03%	112.18%	100.00%	-
EPS	4.24	-1.18	9.76	15.67	1.92	9.77	17.96	-21.36%
YoY %	459.32%	-112.09%	-37.72%	716.15%	-80.35%	-45.60%	-	-
Horiz. %	23.61%	-6.57%	54.34%	87.25%	10.69%	54.40%	100.00%	-
DPS	0.00	1.00	3.99	5.00	3.99	5.90	5.98	-
YoY %	0.00%	-74.94%	-20.20%	25.31%	-32.37%	-1.34%	-	-
Horiz. %	0.00%	16.72%	66.72%	83.61%	66.72%	98.66%	100.00%	-
NAPS	1.0177	1.4006	1.4477	1.3089	1.2579	1.2988	1.3257	-4.30%
YoY %	-27.34%	-3.25%	10.60%	4.05%	-3.15%	-2.03%	-	-
Horiz. %	76.77%	105.65%	109.20%	98.73%	94.89%	97.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.94	0.71	1.38	1.89	1.82	1.88	2.45	-
P/RPS	0.48	0.41	0.54	0.64	0.81	0.71	1.06	-12.35%
YoY %	17.07%	-24.07%	-15.62%	-20.99%	14.08%	-33.02%	-	-
Horiz. %	45.28%	38.68%	50.94%	60.38%	76.42%	66.98%	100.00%	-
P/EPS	22.14	-60.45	14.12	12.05	94.87	18.94	13.60	8.45%
YoY %	136.63%	-528.12%	17.18%	-87.30%	400.90%	39.26%	-	-
Horiz. %	162.79%	-444.49%	103.82%	88.60%	697.57%	139.26%	100.00%	-
EY	4.52	-1.65	7.08	8.30	1.05	5.28	7.36	-7.79%
YoY %	373.94%	-123.31%	-14.70%	690.48%	-80.11%	-28.26%	-	-
Horiz. %	61.41%	-22.42%	96.20%	112.77%	14.27%	71.74%	100.00%	-
DY	0.00	1.41	2.90	2.65	2.20	3.19	2.45	-
YoY %	0.00%	-51.38%	9.43%	20.45%	-31.03%	30.20%	-	-
Horiz. %	0.00%	57.55%	118.37%	108.16%	89.80%	130.20%	100.00%	-
P/NAPS	0.92	0.51	0.95	1.44	1.44	1.42	1.84	-10.90%
YoY %	80.39%	-46.32%	-34.03%	0.00%	1.41%	-22.83%	-	-
Horiz. %	50.00%	27.72%	51.63%	78.26%	78.26%	77.17%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	30/08/16	28/08/15	25/08/14	22/08/13	28/08/12	25/08/11	-
Price	1.03	0.845	1.25	1.88	1.77	1.82	2.14	-
P/RPS	0.52	0.49	0.49	0.64	0.79	0.69	0.92	-9.06%
YoY %	6.12%	0.00%	-23.44%	-18.99%	14.49%	-25.00%	-	-
Horiz. %	56.52%	53.26%	53.26%	69.57%	85.87%	75.00%	100.00%	-
P/EPS	24.26	-71.94	12.79	11.99	92.27	18.33	11.88	12.62%
YoY %	133.72%	-662.47%	6.67%	-87.01%	403.38%	54.29%	-	-
Horiz. %	204.21%	-605.56%	107.66%	100.93%	776.68%	154.29%	100.00%	-
EY	4.12	-1.39	7.82	8.34	1.08	5.45	8.42	-11.22%
YoY %	396.40%	-117.77%	-6.24%	672.22%	-80.18%	-35.27%	-	-
Horiz. %	48.93%	-16.51%	92.87%	99.05%	12.83%	64.73%	100.00%	-
DY	0.00	1.18	3.20	2.66	2.26	3.30	2.80	-
YoY %	0.00%	-63.13%	20.30%	17.70%	-31.52%	17.86%	-	-
Horiz. %	0.00%	42.14%	114.29%	95.00%	80.71%	117.86%	100.00%	-
P/NAPS	1.01	0.60	0.86	1.44	1.40	1.38	1.61	-7.47%
YoY %	68.33%	-30.23%	-40.28%	2.86%	1.45%	-14.29%	-	-
Horiz. %	62.73%	37.27%	53.42%	89.44%	86.96%	85.71%	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