[WASCO] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -35.55%
YoY- -58.99%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,091,376 1,930,232 1,711,624 1,926,240 1,963,592 1,638,484 1,746,484 3.04%
PBT 88,604 118,688 -10,024 94,628 274,728 153,904 220,104 -14.06%
Tax -48,508 -34,720 -15,536 2,300 -67,748 -33,276 -25,556 11.26%
NP 40,096 83,968 -25,560 96,928 206,980 120,628 194,548 -23.13%
-
NP to SH 105,672 82,436 -6,212 71,136 173,472 68,096 102,896 0.44%
-
Tax Rate 54.75% 29.25% - -2.43% 24.66% 21.62% 11.61% -
Total Cost 2,051,280 1,846,264 1,737,184 1,829,312 1,756,612 1,517,856 1,551,936 4.75%
-
Net Worth 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 938,169 2.68%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 938,169 2.68%
NOSH 774,888 774,888 774,888 774,888 770,301 756,622 756,588 0.39%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.92% 4.35% -1.49% 5.03% 10.54% 7.36% 11.14% -
ROE 9.61% 8.38% -0.65% 7.02% 17.19% 7.14% 10.97% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 269.95 249.13 220.43 249.12 254.91 216.55 230.84 2.64%
EPS 13.64 10.64 -0.80 9.20 22.52 9.00 13.60 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.27 1.24 1.31 1.31 1.26 1.24 2.28%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 270.01 249.21 220.98 248.69 253.51 211.54 225.48 3.04%
EPS 13.64 10.64 -0.80 9.18 22.40 8.79 13.28 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4203 1.2704 1.2431 1.3077 1.3028 1.2308 1.2112 2.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.24 1.91 1.65 2.07 2.11 2.60 1.30 -
P/RPS 0.46 0.77 0.75 0.83 0.83 1.20 0.56 -3.22%
P/EPS 9.09 17.95 -206.25 22.50 9.37 28.89 9.56 -0.83%
EY 11.00 5.57 -0.48 4.44 10.67 3.46 10.46 0.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.50 1.33 1.58 1.61 2.06 1.05 -3.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 29/05/13 31/05/12 11/05/11 31/05/10 29/05/09 -
Price 1.31 1.98 1.96 1.91 2.18 2.21 1.81 -
P/RPS 0.49 0.79 0.89 0.77 0.86 1.02 0.78 -7.45%
P/EPS 9.60 18.61 -245.00 20.76 9.68 24.56 13.31 -5.29%
EY 10.41 5.37 -0.41 4.82 10.33 4.07 7.51 5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.56 1.58 1.46 1.66 1.75 1.46 -7.40%

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