[WASCO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -15.84%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,171,328 1,267,076 1,363,512 2,091,376 1,930,232 1,711,624 1,926,240 8.66%
PBT 143,660 18,348 9,416 88,604 118,688 -10,024 94,628 7.20%
Tax -47,788 -5,260 -18,164 -48,508 -34,720 -15,536 2,300 -
NP 95,872 13,088 -8,748 40,096 83,968 -25,560 96,928 -0.18%
-
NP to SH 116,980 37,876 9,436 105,672 82,436 -6,212 71,136 8.63%
-
Tax Rate 33.26% 28.67% 192.91% 54.75% 29.25% - -2.43% -
Total Cost 3,075,456 1,253,988 1,372,260 2,051,280 1,846,264 1,737,184 1,829,312 9.04%
-
Net Worth 919,621 780,518 1,084,843 1,100,104 983,963 962,859 1,012,914 -1.59%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 919,621 780,518 1,084,843 1,100,104 983,963 962,859 1,012,914 -1.59%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.02% 1.03% -0.64% 1.92% 4.35% -1.49% 5.03% -
ROE 12.72% 4.85% 0.87% 9.61% 8.38% -0.65% 7.02% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 410.37 163.96 175.96 269.95 249.13 220.43 249.12 8.67%
EPS 15.12 4.92 1.24 13.64 10.64 -0.80 9.20 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.01 1.40 1.42 1.27 1.24 1.31 -1.58%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 409.44 163.59 176.04 270.01 249.21 220.98 248.69 8.66%
EPS 15.10 4.89 1.22 13.64 10.64 -0.80 9.18 8.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1873 1.0077 1.4006 1.4203 1.2704 1.2431 1.3077 -1.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.45 0.875 0.745 1.24 1.91 1.65 2.07 -
P/RPS 0.35 0.53 0.42 0.46 0.77 0.75 0.83 -13.39%
P/EPS 9.58 17.85 61.18 9.09 17.95 -206.25 22.50 -13.25%
EY 10.44 5.60 1.63 11.00 5.57 -0.48 4.44 15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.87 0.53 0.87 1.50 1.33 1.58 -4.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 30/05/17 30/05/16 25/05/15 27/05/14 29/05/13 31/05/12 -
Price 1.54 0.89 0.685 1.31 1.98 1.96 1.91 -
P/RPS 0.38 0.54 0.39 0.49 0.79 0.89 0.77 -11.09%
P/EPS 10.17 18.16 56.25 9.60 18.61 -245.00 20.76 -11.20%
EY 9.83 5.51 1.78 10.41 5.37 -0.41 4.82 12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.88 0.49 0.92 1.56 1.58 1.46 -2.04%

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