[WASCO] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -28.12%
YoY- -55.23%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,006,349 2,017,194 1,261,829 1,855,234 2,302,789 1,713,049 1,983,642 7.17%
PBT 136,097 80,902 -31,793 70,285 189,229 32,181 97,105 5.78%
Tax -41,701 -27,038 -13,738 -39,853 -46,804 -22,284 -21,554 11.62%
NP 94,396 53,864 -45,532 30,432 142,425 9,897 75,550 3.77%
-
NP to SH 99,698 62,742 -39,969 54,318 121,337 15,597 63,068 7.92%
-
Tax Rate 30.64% 33.42% - 56.70% 24.73% 69.25% 22.20% -
Total Cost 2,911,953 1,963,330 1,307,361 1,824,802 2,160,364 1,703,152 1,908,092 7.29%
-
Net Worth 972,813 819,158 1,058,689 1,170,080 1,028,239 963,224 1,001,653 -0.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 5,151 20,663 25,770 20,385 31,059 -
Div Payout % - - 0.00% 38.04% 21.24% 130.70% 49.25% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 972,813 819,158 1,058,689 1,170,080 1,028,239 963,224 1,001,653 -0.48%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.14% 2.67% -3.61% 1.64% 6.18% 0.58% 3.81% -
ROE 10.25% 7.66% -3.78% 4.64% 11.80% 1.62% 6.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 389.39 261.03 163.29 239.42 297.86 224.08 255.47 7.27%
EPS 12.91 8.12 -5.17 7.03 15.72 2.03 8.25 7.74%
DPS 0.00 0.00 0.67 2.67 3.33 2.67 4.00 -
NAPS 1.26 1.06 1.37 1.51 1.33 1.26 1.29 -0.39%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 388.14 260.43 162.91 239.52 297.31 221.17 256.10 7.17%
EPS 12.87 8.10 -5.16 7.01 15.67 2.01 8.14 7.93%
DPS 0.00 0.00 0.67 2.67 3.33 2.63 4.01 -
NAPS 1.256 1.0576 1.3668 1.5107 1.3275 1.2436 1.2932 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.06 0.97 0.875 1.21 1.77 1.70 1.75 -
P/RPS 0.27 0.37 0.54 0.51 0.59 0.76 0.69 -14.47%
P/EPS 8.21 11.95 -16.92 17.26 11.28 83.32 21.55 -14.85%
EY 12.18 8.37 -5.91 5.79 8.87 1.20 4.64 17.44%
DY 0.00 0.00 0.76 2.20 1.88 1.57 2.29 -
P/NAPS 0.84 0.92 0.64 0.80 1.33 1.35 1.36 -7.71%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 29/11/17 29/11/16 27/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.81 1.20 0.795 1.08 1.58 1.72 1.80 -
P/RPS 0.21 0.46 0.49 0.45 0.53 0.77 0.70 -18.17%
P/EPS 6.27 14.78 -15.37 15.41 10.07 84.30 22.16 -18.96%
EY 15.94 6.77 -6.51 6.49 9.93 1.19 4.51 23.40%
DY 0.00 0.00 0.84 2.47 2.11 1.55 2.22 -
P/NAPS 0.64 1.13 0.58 0.72 1.19 1.37 1.40 -12.22%

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