[WASCO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[WASCO] WASCO BERHAD

Announcement Date

26-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -16.64%

YoY- -47.94%

Quarter Report

WSCB_Q3'12 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	1,855,234	2,302,789	1,713,049	1,983,642	1,833,198	1,501,504	1,993,650	-1.19%
YoY %	-19.44%	34.43%	-13.64%	8.21%	22.09%	-24.69%	-	-
Horiz. %	93.06%	115.51%	85.93%	99.50%	91.95%	75.31%	100.00%	-
PBT	70,285	189,229	32,181	97,105	186,352	67,861	234,177	-18.16%
YoY %	-62.86%	488.01%	-66.86%	-47.89%	174.61%	-71.02%	-	-
Horiz. %	30.01%	80.81%	13.74%	41.47%	79.58%	28.98%	100.00%	-
Tax	-39,853	-46,804	-22,284	-21,554	-38,782	-18,221	-26,084	7.31%
YoY %	14.85%	-110.03%	-3.39%	44.42%	-112.84%	30.14%	-	-
Horiz. %	152.79%	179.44%	85.43%	82.63%	148.68%	69.86%	100.00%	-
NP	30,432	142,425	9,897	75,550	147,569	49,640	208,093	-27.40%
YoY %	-78.63%	1,339.07%	-86.90%	-48.80%	197.28%	-76.15%	-	-
Horiz. %	14.62%	68.44%	4.76%	36.31%	70.91%	23.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,318	121,337	15,597	63,068	121,138	41,617	115,309	-11.78%
YoY %	-55.23%	677.95%	-75.27%	-47.94%	191.08%	-63.91%	-	-
Horiz. %	47.11%	105.23%	13.53%	54.69%	105.06%	36.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.70%	24.73%	69.25%	22.20%	20.81%	26.85%	11.14%	-
YoY %	129.28%	-64.29%	211.94%	6.68%	-22.50%	141.02%	-	-
Horiz. %	508.98%	221.99%	621.63%	199.28%	186.80%	241.02%	100.00%	-
Total Cost	1,824,802	2,160,364	1,703,152	1,908,092	1,685,629	1,451,864	1,785,557	0.36%
YoY %	-15.53%	26.85%	-10.74%	13.20%	16.10%	-18.69%	-	-
Horiz. %	102.20%	120.99%	95.38%	106.86%	94.40%	81.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,170,080	1,028,239	963,224	1,001,653	993,478	939,420	959,232	3.36%
YoY %	13.79%	6.75%	-3.84%	0.82%	5.75%	-2.07%	-	-
Horiz. %	121.98%	107.19%	100.42%	104.42%	103.57%	97.93%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	20,663	25,770	20,385	31,059	30,335	20,202	25,176	-3.23%
YoY %	-19.82%	26.42%	-34.37%	2.39%	50.16%	-19.76%	-	-
Horiz. %	82.07%	102.36%	80.97%	123.37%	120.49%	80.24%	100.00%	-
Div Payout %	38.04%	21.24%	130.70%	49.25%	25.04%	48.54%	21.83%	-
YoY %	79.10%	-83.75%	165.38%	96.69%	-48.41%	122.35%	-	-
Horiz. %	174.26%	97.30%	598.72%	225.61%	114.70%	222.35%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,170,080	1,028,239	963,224	1,001,653	993,478	939,420	959,232	3.36%
YoY %	13.79%	6.75%	-3.84%	0.82%	5.75%	-2.07%	-	-
Horiz. %	121.98%	107.19%	100.42%	104.42%	103.57%	97.93%	100.00%	-
NOSH	774,888	774,888	774,888	774,888	758,380	757,597	755,301	0.42%
YoY %	0.00%	0.00%	0.00%	2.18%	0.10%	0.30%	-	-
Horiz. %	102.59%	102.59%	102.59%	102.59%	100.41%	100.30%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.64%	6.18%	0.58%	3.81%	8.05%	3.31%	10.44%	-
YoY %	-73.46%	965.52%	-84.78%	-52.67%	143.20%	-68.30%	-	-
Horiz. %	15.71%	59.20%	5.56%	36.49%	77.11%	31.70%	100.00%	-
ROE	4.64%	11.80%	1.62%	6.30%	12.19%	4.43%	12.02%	-
YoY %	-60.68%	628.40%	-74.29%	-48.32%	175.17%	-63.14%	-	-
Horiz. %	38.60%	98.17%	13.48%	52.41%	101.41%	36.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	239.42	297.86	224.08	255.47	241.73	198.19	263.95	-1.61%
YoY %	-19.62%	32.93%	-12.29%	5.68%	21.97%	-24.91%	-	-
Horiz. %	90.71%	112.85%	84.89%	96.79%	91.58%	75.09%	100.00%	-
EPS	7.03	15.72	2.03	8.25	15.97	5.49	15.27	-12.12%
YoY %	-55.28%	674.38%	-75.39%	-48.34%	190.89%	-64.05%	-	-
Horiz. %	46.04%	102.95%	13.29%	54.03%	104.58%	35.95%	100.00%	-
DPS	2.67	3.33	2.67	4.00	4.00	2.67	3.33	-3.61%
YoY %	-19.82%	24.72%	-33.25%	0.00%	49.81%	-19.82%	-	-
Horiz. %	80.18%	100.00%	80.18%	120.12%	120.12%	80.18%	100.00%	-
NAPS	1.51	1.33	1.26	1.29	1.31	1.24	1.27	2.92%
YoY %	13.53%	5.56%	-2.33%	-1.53%	5.65%	-2.36%	-	-
Horiz. %	118.90%	104.72%	99.21%	101.57%	103.15%	97.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 774,888
RPS	239.52	297.31	221.17	256.10	236.68	193.85	257.39	-1.19%
YoY %	-19.44%	34.43%	-13.64%	8.21%	22.09%	-24.69%	-	-
Horiz. %	93.06%	115.51%	85.93%	99.50%	91.95%	75.31%	100.00%	-
EPS	7.01	15.67	2.01	8.14	15.64	5.37	14.89	-11.79%
YoY %	-55.26%	679.60%	-75.31%	-47.95%	191.25%	-63.94%	-	-
Horiz. %	47.08%	105.24%	13.50%	54.67%	105.04%	36.06%	100.00%	-
DPS	2.67	3.33	2.63	4.01	3.92	2.61	3.25	-3.22%
YoY %	-19.82%	26.62%	-34.41%	2.30%	50.19%	-19.69%	-	-
Horiz. %	82.15%	102.46%	80.92%	123.38%	120.62%	80.31%	100.00%	-
NAPS	1.5107	1.3275	1.2436	1.2932	1.2827	1.2129	1.2384	3.36%
YoY %	13.80%	6.75%	-3.84%	0.82%	5.75%	-2.06%	-	-
Horiz. %	121.99%	107.19%	100.42%	104.43%	103.58%	97.94%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.21	1.77	1.70	1.75	1.97	2.16	2.41	-
P/RPS	0.51	0.59	0.76	0.69	0.81	1.09	0.91	-9.19%
YoY %	-13.56%	-22.37%	10.14%	-14.81%	-25.69%	19.78%	-	-
Horiz. %	56.04%	64.84%	83.52%	75.82%	89.01%	119.78%	100.00%	-
P/EPS	17.26	11.28	83.32	21.55	12.33	39.32	15.79	1.49%
YoY %	53.01%	-86.46%	286.64%	74.78%	-68.64%	149.02%	-	-
Horiz. %	109.31%	71.44%	527.68%	136.48%	78.09%	249.02%	100.00%	-
EY	5.79	8.87	1.20	4.64	8.11	2.54	6.33	-1.47%
YoY %	-34.72%	639.17%	-74.14%	-42.79%	219.29%	-59.87%	-	-
Horiz. %	91.47%	140.13%	18.96%	73.30%	128.12%	40.13%	100.00%	-
DY	2.20	1.88	1.57	2.29	2.03	1.23	1.38	8.07%
YoY %	17.02%	19.75%	-31.44%	12.81%	65.04%	-10.87%	-	-
Horiz. %	159.42%	136.23%	113.77%	165.94%	147.10%	89.13%	100.00%	-
P/NAPS	0.80	1.33	1.35	1.36	1.50	1.74	1.90	-13.41%
YoY %	-39.85%	-1.48%	-0.74%	-9.33%	-13.79%	-8.42%	-	-
Horiz. %	42.11%	70.00%	71.05%	71.58%	78.95%	91.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	28/11/14	25/11/13	26/11/12	15/11/11	30/11/10	19/11/09	-
Price	1.08	1.58	1.72	1.80	2.05	2.02	2.41	-
P/RPS	0.45	0.53	0.77	0.70	0.85	1.02	0.91	-11.06%
YoY %	-15.09%	-31.17%	10.00%	-17.65%	-16.67%	12.09%	-	-
Horiz. %	49.45%	58.24%	84.62%	76.92%	93.41%	112.09%	100.00%	-
P/EPS	15.41	10.07	84.30	22.16	12.83	36.77	15.79	-0.40%
YoY %	53.03%	-88.05%	280.42%	72.72%	-65.11%	132.87%	-	-
Horiz. %	97.59%	63.77%	533.88%	140.34%	81.25%	232.87%	100.00%	-
EY	6.49	9.93	1.19	4.51	7.79	2.72	6.33	0.41%
YoY %	-34.64%	734.45%	-73.61%	-42.11%	186.40%	-57.03%	-	-
Horiz. %	102.53%	156.87%	18.80%	71.25%	123.06%	42.97%	100.00%	-
DY	2.47	2.11	1.55	2.22	1.95	1.32	1.38	10.18%
YoY %	17.06%	36.13%	-30.18%	13.85%	47.73%	-4.35%	-	-
Horiz. %	178.99%	152.90%	112.32%	160.87%	141.30%	95.65%	100.00%	-
P/NAPS	0.72	1.19	1.37	1.40	1.56	1.63	1.90	-14.92%
YoY %	-39.50%	-13.14%	-2.14%	-10.26%	-4.29%	-14.21%	-	-
Horiz. %	37.89%	62.63%	72.11%	73.68%	82.11%	85.79%	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