[WASCO] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

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%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,525,668 1,336,604 1,967,720 2,269,264 1,738,826 2,010,238 1,792,112 -2.64%
PBT 36,074 -1,794 77,116 213,388 26,176 115,822 206,182 -25.19%
Tax -10,412 -13,590 -35,792 -63,050 -18,526 -15,264 -43,908 -21.30%
NP 25,662 -15,384 41,324 150,338 7,650 100,558 162,274 -26.44%
-
NP to SH 32,816 -9,102 75,572 121,394 14,834 75,656 139,122 -21.37%
-
Tax Rate 28.86% - 46.41% 29.55% 70.77% 13.18% 21.30% -
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%
-
Net Worth 788,246 1,084,843 1,121,333 1,013,808 974,327 1,006,010 1,026,816 -4.30%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 7,748 30,933 38,694 30,931 45,727 46,322 -
Div Payout % - 0.00% 40.93% 31.88% 208.51% 60.44% 33.30% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 788,246 1,084,843 1,121,333 1,013,808 974,327 1,006,010 1,026,816 -4.30%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 772,042 0.06%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.68% -1.15% 2.10% 6.62% 0.44% 5.00% 9.05% -
ROE 4.16% -0.84% 6.74% 11.97% 1.52% 7.52% 13.55% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 197.42 172.49 254.45 293.22 224.86 263.77 232.13 -2.66%
EPS 4.24 -1.18 9.78 15.74 1.92 9.96 18.02 -21.41%
DPS 0.00 1.00 4.00 5.00 4.00 6.00 6.00 -
NAPS 1.02 1.40 1.45 1.31 1.26 1.32 1.33 -4.32%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 196.89 172.49 253.94 292.85 224.40 259.42 231.27 -2.64%
EPS 4.23 -1.18 9.75 15.67 1.91 9.76 17.95 -21.39%
DPS 0.00 1.00 3.99 4.99 3.99 5.90 5.98 -
NAPS 1.0172 1.40 1.4471 1.3083 1.2574 1.2983 1.3251 -4.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 22.14 -60.45 14.12 12.05 94.87 18.94 13.60 8.45%
EY 4.52 -1.65 7.08 8.30 1.05 5.28 7.36 -7.79%
DY 0.00 1.41 2.90 2.65 2.20 3.19 2.45 -
P/NAPS 0.92 0.51 0.95 1.44 1.44 1.42 1.84 -10.90%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
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%
P/EPS 24.26 -71.94 12.79 11.99 92.27 18.33 11.88 12.62%
EY 4.12 -1.39 7.82 8.34 1.08 5.45 8.42 -11.22%
DY 0.00 1.18 3.20 2.66 2.26 3.30 2.80 -
P/NAPS 1.01 0.60 0.86 1.44 1.40 1.38 1.61 -7.47%

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