[WASCO] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -28.48%
YoY- -37.75%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,105,684 1,525,668 1,336,604 1,967,720 2,269,264 1,738,826 2,010,238 7.51%
PBT 129,392 36,074 -1,794 77,116 213,388 26,176 115,822 1.86%
Tax -36,462 -10,412 -13,590 -35,792 -63,050 -18,526 -15,264 15.61%
NP 92,930 25,662 -15,384 41,324 150,338 7,650 100,558 -1.30%
-
NP to SH 100,576 32,816 -9,102 75,572 121,394 14,834 75,656 4.85%
-
Tax Rate 28.18% 28.86% - 46.41% 29.55% 70.77% 13.18% -
Total Cost 3,012,754 1,500,006 1,351,988 1,926,396 2,118,926 1,731,176 1,909,680 7.89%
-
Net Worth 942,647 788,246 1,084,843 1,121,333 1,013,808 974,327 1,006,010 -1.07%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 7,748 30,933 38,694 30,931 45,727 -
Div Payout % - - 0.00% 40.93% 31.88% 208.51% 60.44% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 942,647 788,246 1,084,843 1,121,333 1,013,808 974,327 1,006,010 -1.07%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.99% 1.68% -1.15% 2.10% 6.62% 0.44% 5.00% -
ROE 10.67% 4.16% -0.84% 6.74% 11.97% 1.52% 7.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 401.95 197.42 172.49 254.45 293.22 224.86 263.77 7.26%
EPS 13.02 4.24 -1.18 9.78 15.74 1.92 9.96 4.56%
DPS 0.00 0.00 1.00 4.00 5.00 4.00 6.00 -
NAPS 1.22 1.02 1.40 1.45 1.31 1.26 1.32 -1.30%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 400.97 196.97 172.56 254.05 292.98 224.49 259.54 7.51%
EPS 12.99 4.24 -1.18 9.76 15.67 1.92 9.77 4.85%
DPS 0.00 0.00 1.00 3.99 5.00 3.99 5.90 -
NAPS 1.217 1.0177 1.4006 1.4477 1.3089 1.2579 1.2988 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.27 0.94 0.71 1.38 1.89 1.82 1.88 -
P/RPS 0.32 0.48 0.41 0.54 0.64 0.81 0.71 -12.43%
P/EPS 9.76 22.14 -60.45 14.12 12.05 94.87 18.94 -10.45%
EY 10.25 4.52 -1.65 7.08 8.30 1.05 5.28 11.68%
DY 0.00 0.00 1.41 2.90 2.65 2.20 3.19 -
P/NAPS 1.04 0.92 0.51 0.95 1.44 1.44 1.42 -5.05%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 30/08/16 28/08/15 25/08/14 22/08/13 28/08/12 -
Price 1.22 1.03 0.845 1.25 1.88 1.77 1.82 -
P/RPS 0.30 0.52 0.49 0.49 0.64 0.79 0.69 -12.95%
P/EPS 9.37 24.26 -71.94 12.79 11.99 92.27 18.33 -10.57%
EY 10.67 4.12 -1.39 7.82 8.34 1.08 5.45 11.84%
DY 0.00 0.00 1.18 3.20 2.66 2.26 3.30 -
P/NAPS 1.00 1.01 0.60 0.86 1.44 1.40 1.38 -5.22%

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