[WASCO] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 107.24%
YoY- -38.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,276,588 1,839,524 2,438,620 1,779,383 1,951,552 1,889,111 1,523,356 -2.89%
PBT -225,864 35,700 198,480 64,319 82,481 173,268 86,156 -
Tax -8,690 -47,568 -51,371 -32,026 -21,853 -42,029 -21,204 -13.80%
NP -234,554 -11,868 147,109 32,293 60,628 131,239 64,952 -
-
NP to SH -228,302 9,453 125,565 32,324 52,538 110,374 55,981 -
-
Tax Rate - 133.24% 25.88% 49.79% 26.49% 24.26% 24.61% -
Total Cost 1,511,142 1,851,392 2,291,511 1,747,090 1,890,924 1,757,872 1,458,404 0.59%
-
Net Worth 772,701 1,123,587 1,072,347 985,074 985,788 1,030,222 974,907 -3.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,863 23,246 43,742 39,249 53,910 46,476 34,274 -30.47%
Div Payout % 0.00% 245.92% 34.84% 121.42% 102.61% 42.11% 61.22% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 772,701 1,123,587 1,072,347 985,074 985,788 1,030,222 974,907 -3.79%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 761,646 0.28%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -18.37% -0.65% 6.03% 1.81% 3.11% 6.95% 4.26% -
ROE -29.55% 0.84% 11.71% 3.28% 5.33% 10.71% 5.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 165.21 237.39 316.10 231.21 253.40 243.88 200.01 -3.13%
EPS -29.54 1.22 16.26 4.20 6.86 14.48 7.35 -
DPS 0.50 3.00 5.67 5.10 7.00 6.00 4.50 -30.64%
NAPS 1.00 1.45 1.39 1.28 1.28 1.33 1.28 -4.02%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 164.82 237.50 314.84 229.73 251.96 243.90 196.68 -2.89%
EPS -29.48 1.22 16.21 4.17 6.78 14.25 7.23 -
DPS 0.50 3.00 5.65 5.07 6.96 6.00 4.43 -30.45%
NAPS 0.9976 1.4506 1.3845 1.2718 1.2727 1.3301 1.2587 -3.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.805 0.955 1.21 1.65 1.65 2.07 2.07 -
P/RPS 0.49 0.40 0.38 0.71 0.65 0.85 1.03 -11.63%
P/EPS -2.72 78.28 7.43 39.28 24.19 14.53 28.16 -
EY -36.70 1.28 13.45 2.55 4.13 6.88 3.55 -
DY 0.62 3.14 4.69 3.09 4.24 2.90 2.17 -18.82%
P/NAPS 0.81 0.66 0.87 1.29 1.29 1.56 1.62 -10.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 25/02/14 26/02/13 22/02/12 17/02/11 -
Price 0.905 0.80 1.37 1.99 1.66 2.00 2.31 -
P/RPS 0.55 0.34 0.43 0.86 0.66 0.82 1.15 -11.55%
P/EPS -3.06 65.58 8.42 47.38 24.33 14.04 31.43 -
EY -32.65 1.52 11.88 2.11 4.11 7.12 3.18 -
DY 0.55 3.75 4.14 2.56 4.22 3.00 1.95 -19.00%
P/NAPS 0.91 0.55 0.99 1.55 1.30 1.50 1.80 -10.73%

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