[WASCO] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 577.59%
YoY- -80.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 668,302 983,860 1,134,632 869,413 1,005,119 896,056 779,364 -2.52%
PBT -897 38,558 106,694 13,088 57,911 103,091 32,032 -
Tax -6,795 -17,896 -31,525 -9,263 -7,632 -21,954 -5,618 3.21%
NP -7,692 20,662 75,169 3,825 50,279 81,137 26,414 -
-
NP to SH -4,551 37,786 60,697 7,417 37,828 69,561 18,725 -
-
Tax Rate - 46.41% 29.55% 70.77% 13.18% 21.30% 17.54% -
Total Cost 675,994 963,198 1,059,463 865,588 954,840 814,919 752,950 -1.77%
-
Net Worth 1,084,843 1,121,333 1,013,808 974,327 1,006,010 1,026,816 974,620 1.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,874 15,466 19,347 15,465 22,863 23,161 15,348 -20.48%
Div Payout % 0.00% 40.93% 31.88% 208.51% 60.44% 33.30% 81.97% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,084,843 1,121,333 1,013,808 974,327 1,006,010 1,026,816 974,620 1.80%
NOSH 774,888 774,888 774,888 774,888 774,888 772,042 767,418 0.16%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.15% 2.10% 6.62% 0.44% 5.00% 9.05% 3.39% -
ROE -0.42% 3.37% 5.99% 0.76% 3.76% 6.77% 1.92% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 86.24 127.22 146.61 112.43 131.88 116.06 101.56 -2.68%
EPS -0.59 4.89 7.87 0.96 4.98 9.01 2.44 -
DPS 0.50 2.00 2.50 2.00 3.00 3.00 2.00 -20.61%
NAPS 1.40 1.45 1.31 1.26 1.32 1.33 1.27 1.63%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 86.28 127.02 146.49 112.25 129.77 115.69 100.62 -2.52%
EPS -0.59 4.88 7.84 0.96 4.88 8.98 2.42 -
DPS 0.50 2.00 2.50 2.00 2.95 2.99 1.98 -20.48%
NAPS 1.4006 1.4477 1.3089 1.2579 1.2988 1.3257 1.2583 1.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.71 1.38 1.89 1.82 1.88 2.45 2.16 -
P/RPS 0.82 1.08 1.29 1.62 1.43 2.11 2.13 -14.69%
P/EPS -120.89 28.24 24.10 189.75 37.88 27.19 88.52 -
EY -0.83 3.54 4.15 0.53 2.64 3.68 1.13 -
DY 0.70 1.45 1.32 1.10 1.60 1.22 0.93 -4.62%
P/NAPS 0.51 0.95 1.44 1.44 1.42 1.84 1.70 -18.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 25/08/14 22/08/13 28/08/12 25/08/11 25/08/10 -
Price 0.845 1.25 1.88 1.77 1.82 2.14 2.30 -
P/RPS 0.98 0.98 1.28 1.57 1.38 1.84 2.26 -12.98%
P/EPS -143.88 25.58 23.97 184.54 36.67 23.75 94.26 -
EY -0.70 3.91 4.17 0.54 2.73 4.21 1.06 -
DY 0.59 1.60 1.33 1.13 1.65 1.40 0.87 -6.26%
P/NAPS 0.60 0.86 1.44 1.40 1.38 1.61 1.81 -16.79%

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