[WASCO] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 60.4%

YoY- 271.49%

Quarter Report

WSCB_Q2'11 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	1,134,632	869,413	1,005,119	896,056	779,364	988,456	1,112,232	0.33%
YoY %	30.51%	-13.50%	12.17%	14.97%	-21.15%	-11.13%	-	-
Horiz. %	102.01%	78.17%	90.37%	80.56%	70.07%	88.87%	100.00%	-
PBT	106,694	13,088	57,911	103,091	32,032	110,295	62,291	9.37%
YoY %	715.20%	-77.40%	-43.83%	221.84%	-70.96%	77.06%	-	-
Horiz. %	171.28%	21.01%	92.97%	165.50%	51.42%	177.06%	100.00%	-
Tax	-31,525	-9,263	-7,632	-21,954	-5,618	-14,286	-1,935	59.18%
YoY %	-240.33%	-21.37%	65.24%	-290.78%	60.67%	-638.29%	-	-
Horiz. %	1,629.20%	478.71%	394.42%	1,134.57%	290.34%	738.29%	100.00%	-
NP	75,169	3,825	50,279	81,137	26,414	96,009	60,356	3.72%
YoY %	1,865.20%	-92.39%	-38.03%	207.17%	-72.49%	59.07%	-	-
Horiz. %	124.54%	6.34%	83.30%	134.43%	43.76%	159.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,697	7,417	37,828	69,561	18,725	55,459	51,362	2.82%
YoY %	718.35%	-80.39%	-45.62%	271.49%	-66.24%	7.98%	-	-
Horiz. %	118.17%	14.44%	73.65%	135.43%	36.46%	107.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.55%	70.77%	13.18%	21.30%	17.54%	12.95%	3.11%	-
YoY %	-58.25%	436.95%	-38.12%	21.44%	35.44%	316.40%	-	-
Horiz. %	950.16%	2,275.56%	423.79%	684.89%	563.99%	416.40%	100.00%	-
Total Cost	1,059,463	865,588	954,840	814,919	752,950	892,447	1,051,876	0.11%
YoY %	22.40%	-9.35%	17.17%	8.23%	-15.63%	-15.16%	-	-
Horiz. %	100.72%	82.29%	90.77%	77.47%	71.58%	84.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,013,808	974,327	1,006,010	1,026,816	974,620	957,510	822,083	3.55%
YoY %	4.05%	-3.15%	-2.03%	5.36%	1.79%	16.47%	-	-
Horiz. %	123.32%	118.52%	122.37%	124.90%	118.55%	116.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	19,347	15,465	22,863	23,161	15,348	19,150	21,825	-1.98%
YoY %	25.10%	-32.36%	-1.29%	50.91%	-19.85%	-12.26%	-	-
Horiz. %	88.65%	70.86%	104.76%	106.12%	70.32%	87.74%	100.00%	-
Div Payout %	31.88%	208.51%	60.44%	33.30%	81.97%	34.53%	42.49%	-
YoY %	-84.71%	244.99%	81.50%	-59.38%	137.39%	-18.73%	-	-
Horiz. %	75.03%	490.73%	142.25%	78.37%	192.92%	81.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,013,808	974,327	1,006,010	1,026,816	974,620	957,510	822,083	3.55%
YoY %	4.05%	-3.15%	-2.03%	5.36%	1.79%	16.47%	-	-
Horiz. %	123.32%	118.52%	122.37%	124.90%	118.55%	116.47%	100.00%	-
NOSH	774,888	774,888	774,888	772,042	767,418	766,008	727,507	1.05%
YoY %	0.00%	0.00%	0.37%	0.60%	0.18%	5.29%	-	-
Horiz. %	106.51%	106.51%	106.51%	106.12%	105.49%	105.29%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.62%	0.44%	5.00%	9.05%	3.39%	9.71%	5.43%	-
YoY %	1,404.55%	-91.20%	-44.75%	166.96%	-65.09%	78.82%	-	-
Horiz. %	121.92%	8.10%	92.08%	166.67%	62.43%	178.82%	100.00%	-
ROE	5.99%	0.76%	3.76%	6.77%	1.92%	5.79%	6.25%	-
YoY %	688.16%	-79.79%	-44.46%	252.60%	-66.84%	-7.36%	-	-
Horiz. %	95.84%	12.16%	60.16%	108.32%	30.72%	92.64%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	146.61	112.43	131.88	116.06	101.56	129.04	152.88	-0.69%
YoY %	30.40%	-14.75%	13.63%	14.28%	-21.30%	-15.59%	-	-
Horiz. %	95.90%	73.54%	86.26%	75.92%	66.43%	84.41%	100.00%	-
EPS	7.87	0.96	4.98	9.01	2.44	7.24	7.06	1.82%
YoY %	719.79%	-80.72%	-44.73%	269.26%	-66.30%	2.55%	-	-
Horiz. %	111.47%	13.60%	70.54%	127.62%	34.56%	102.55%	100.00%	-
DPS	2.50	2.00	3.00	3.00	2.00	2.50	3.00	-2.99%
YoY %	25.00%	-33.33%	0.00%	50.00%	-20.00%	-16.67%	-	-
Horiz. %	83.33%	66.67%	100.00%	100.00%	66.67%	83.33%	100.00%	-
NAPS	1.31	1.26	1.32	1.33	1.27	1.25	1.13	2.49%
YoY %	3.97%	-4.55%	-0.75%	4.72%	1.60%	10.62%	-	-
Horiz. %	115.93%	111.50%	116.81%	117.70%	112.39%	110.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 774,940
RPS	146.43	112.20	129.71	115.64	100.58	127.56	143.53	0.33%
YoY %	30.51%	-13.50%	12.17%	14.97%	-21.15%	-11.13%	-	-
Horiz. %	102.02%	78.17%	90.37%	80.57%	70.08%	88.87%	100.00%	-
EPS	7.83	0.96	4.88	8.98	2.42	7.16	6.63	2.81%
YoY %	715.62%	-80.33%	-45.66%	271.07%	-66.20%	7.99%	-	-
Horiz. %	118.10%	14.48%	73.60%	135.44%	36.50%	107.99%	100.00%	-
DPS	2.50	2.00	2.95	2.99	1.98	2.47	2.82	-1.98%
YoY %	25.00%	-32.20%	-1.34%	51.01%	-19.84%	-12.41%	-	-
Horiz. %	88.65%	70.92%	104.61%	106.03%	70.21%	87.59%	100.00%	-
NAPS	1.3083	1.2574	1.2983	1.3251	1.2578	1.2357	1.0609	3.55%
YoY %	4.05%	-3.15%	-2.02%	5.35%	1.79%	16.48%	-	-
Horiz. %	123.32%	118.52%	122.38%	124.90%	118.56%	116.48%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.89	1.82	1.88	2.45	2.16	1.85	2.15	-
P/RPS	1.29	1.62	1.43	2.11	2.13	1.43	1.41	-1.47%
YoY %	-20.37%	13.29%	-32.23%	-0.94%	48.95%	1.42%	-	-
Horiz. %	91.49%	114.89%	101.42%	149.65%	151.06%	101.42%	100.00%	-
P/EPS	24.10	189.75	37.88	27.19	88.52	25.55	30.45	-3.82%
YoY %	-87.30%	400.92%	39.32%	-69.28%	246.46%	-16.09%	-	-
Horiz. %	79.15%	623.15%	124.40%	89.29%	290.71%	83.91%	100.00%	-
EY	4.15	0.53	2.64	3.68	1.13	3.91	3.28	3.99%
YoY %	683.02%	-79.92%	-28.26%	225.66%	-71.10%	19.21%	-	-
Horiz. %	126.52%	16.16%	80.49%	112.20%	34.45%	119.21%	100.00%	-
DY	1.32	1.10	1.60	1.22	0.93	1.35	1.40	-0.97%
YoY %	20.00%	-31.25%	31.15%	31.18%	-31.11%	-3.57%	-	-
Horiz. %	94.29%	78.57%	114.29%	87.14%	66.43%	96.43%	100.00%	-
P/NAPS	1.44	1.44	1.42	1.84	1.70	1.48	1.90	-4.51%
YoY %	0.00%	1.41%	-22.83%	8.24%	14.86%	-22.11%	-	-
Horiz. %	75.79%	75.79%	74.74%	96.84%	89.47%	77.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	22/08/13	28/08/12	25/08/11	25/08/10	28/08/09	25/08/08	-
Price	1.88	1.77	1.82	2.14	2.30	2.13	1.57	-
P/RPS	1.28	1.57	1.38	1.84	2.26	1.65	1.03	3.68%
YoY %	-18.47%	13.77%	-25.00%	-18.58%	36.97%	60.19%	-	-
Horiz. %	124.27%	152.43%	133.98%	178.64%	219.42%	160.19%	100.00%	-
P/EPS	23.97	184.54	36.67	23.75	94.26	29.42	22.24	1.25%
YoY %	-87.01%	403.25%	54.40%	-74.80%	220.39%	32.28%	-	-
Horiz. %	107.78%	829.77%	164.88%	106.79%	423.83%	132.28%	100.00%	-
EY	4.17	0.54	2.73	4.21	1.06	3.40	4.50	-1.26%
YoY %	672.22%	-80.22%	-35.15%	297.17%	-68.82%	-24.44%	-	-
Horiz. %	92.67%	12.00%	60.67%	93.56%	23.56%	75.56%	100.00%	-
DY	1.33	1.13	1.65	1.40	0.87	1.17	1.91	-5.85%
YoY %	17.70%	-31.52%	17.86%	60.92%	-25.64%	-38.74%	-	-
Horiz. %	69.63%	59.16%	86.39%	73.30%	45.55%	61.26%	100.00%	-
P/NAPS	1.44	1.40	1.38	1.61	1.81	1.70	1.39	0.59%
YoY %	2.86%	1.45%	-14.29%	-11.05%	6.47%	22.30%	-	-
Horiz. %	103.60%	100.72%	99.28%	115.83%	130.22%	122.30%	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