[WASCO] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 194.52%

YoY- 718.35%

Quarter Report

WSCB_Q2'14 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	762,834	668,302	983,860	1,134,632	869,413	1,005,119	896,056	-2.64%
YoY %	14.15%	-32.07%	-13.29%	30.51%	-13.50%	12.17%	-	-
Horiz. %	85.13%	74.58%	109.80%	126.63%	97.03%	112.17%	100.00%	-
PBT	18,037	-897	38,558	106,694	13,088	57,911	103,091	-25.19%
YoY %	2,110.81%	-102.33%	-63.86%	715.20%	-77.40%	-43.83%	-	-
Horiz. %	17.50%	-0.87%	37.40%	103.49%	12.70%	56.17%	100.00%	-
Tax	-5,206	-6,795	-17,896	-31,525	-9,263	-7,632	-21,954	-21.30%
YoY %	23.38%	62.03%	43.23%	-240.33%	-21.37%	65.24%	-	-
Horiz. %	23.71%	30.95%	81.52%	143.60%	42.19%	34.76%	100.00%	-
NP	12,831	-7,692	20,662	75,169	3,825	50,279	81,137	-26.44%
YoY %	266.81%	-137.23%	-72.51%	1,865.20%	-92.39%	-38.03%	-	-
Horiz. %	15.81%	-9.48%	25.47%	92.64%	4.71%	61.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,408	-4,551	37,786	60,697	7,417	37,828	69,561	-21.37%
YoY %	460.54%	-112.04%	-37.75%	718.35%	-80.39%	-45.62%	-	-
Horiz. %	23.59%	-6.54%	54.32%	87.26%	10.66%	54.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.86%	-	46.41%	29.55%	70.77%	13.18%	21.30%	-
YoY %	0.00%	-	57.06%	-58.25%	436.95%	-38.12%	-	-
Horiz. %	135.49%	-	217.89%	138.73%	332.25%	61.88%	100.00%	-
Total Cost	750,003	675,994	963,198	1,059,463	865,588	954,840	814,919	-1.37%
YoY %	10.95%	-29.82%	-9.09%	22.40%	-9.35%	17.17%	-	-
Horiz. %	92.03%	82.95%	118.20%	130.01%	106.22%	117.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	788,246	1,084,843	1,121,333	1,013,808	974,327	1,006,010	1,026,816	-4.30%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.03%	-	-
Horiz. %	76.77%	105.65%	109.20%	98.73%	94.89%	97.97%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	3,874	15,466	19,347	15,465	22,863	23,161	-
YoY %	-	-74.95%	-20.06%	25.10%	-32.36%	-1.29%	-	-
Horiz. %	-	16.73%	66.78%	83.53%	66.77%	98.71%	100.00%	-
Div Payout %	-	0.00%	40.93%	31.88%	208.51%	60.44%	33.30%	-
YoY %	-	0.00%	28.39%	-84.71%	244.99%	81.50%	-	-
Horiz. %	-	0.00%	122.91%	95.74%	626.16%	181.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	788,246	1,084,843	1,121,333	1,013,808	974,327	1,006,010	1,026,816	-4.30%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.03%	-	-
Horiz. %	76.77%	105.65%	109.20%	98.73%	94.89%	97.97%	100.00%	-
NOSH	774,888	774,888	774,888	774,888	774,888	774,888	772,042	0.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.37%	-	-
Horiz. %	100.37%	100.37%	100.37%	100.37%	100.37%	100.37%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	1.68%	-1.15%	2.10%	6.62%	0.44%	5.00%	9.05%	-
YoY %	246.09%	-154.76%	-68.28%	1,404.55%	-91.20%	-44.75%	-	-
Horiz. %	18.56%	-12.71%	23.20%	73.15%	4.86%	55.25%	100.00%	-
ROE	2.08%	-0.42%	3.37%	5.99%	0.76%	3.76%	6.77%	-
YoY %	595.24%	-112.46%	-43.74%	688.16%	-79.79%	-44.46%	-	-
Horiz. %	30.72%	-6.20%	49.78%	88.48%	11.23%	55.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	98.71	86.24	127.22	146.61	112.43	131.88	116.06	-2.66%
YoY %	14.46%	-32.21%	-13.23%	30.40%	-14.75%	13.63%	-	-
Horiz. %	85.05%	74.31%	109.62%	126.32%	96.87%	113.63%	100.00%	-
EPS	2.12	-0.59	4.89	7.87	0.96	4.98	9.01	-21.41%
YoY %	459.32%	-112.07%	-37.87%	719.79%	-80.72%	-44.73%	-	-
Horiz. %	23.53%	-6.55%	54.27%	87.35%	10.65%	55.27%	100.00%	-
DPS	0.00	0.50	2.00	2.50	2.00	3.00	3.00	-
YoY %	0.00%	-75.00%	-20.00%	25.00%	-33.33%	0.00%	-	-
Horiz. %	0.00%	16.67%	66.67%	83.33%	66.67%	100.00%	100.00%	-
NAPS	1.02	1.40	1.45	1.31	1.26	1.32	1.33	-4.32%
YoY %	-27.14%	-3.45%	10.69%	3.97%	-4.55%	-0.75%	-	-
Horiz. %	76.69%	105.26%	109.02%	98.50%	94.74%	99.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 774,888
RPS	98.44	86.24	126.97	146.43	112.20	129.71	115.64	-2.64%
YoY %	14.15%	-32.08%	-13.29%	30.51%	-13.50%	12.17%	-	-
Horiz. %	85.13%	74.58%	109.80%	126.63%	97.03%	112.17%	100.00%	-
EPS	2.12	-0.59	4.88	7.83	0.96	4.88	8.98	-21.36%
YoY %	459.32%	-112.09%	-37.68%	715.62%	-80.33%	-45.66%	-	-
Horiz. %	23.61%	-6.57%	54.34%	87.19%	10.69%	54.34%	100.00%	-
DPS	0.00	0.50	2.00	2.50	2.00	2.95	2.99	-
YoY %	0.00%	-75.00%	-20.00%	25.00%	-32.20%	-1.34%	-	-
Horiz. %	0.00%	16.72%	66.89%	83.61%	66.89%	98.66%	100.00%	-
NAPS	1.0172	1.40	1.4471	1.3083	1.2574	1.2983	1.3251	-4.30%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.02%	-	-
Horiz. %	76.76%	105.65%	109.21%	98.73%	94.89%	97.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.94	0.71	1.38	1.89	1.82	1.88	2.45	-
P/RPS	0.95	0.82	1.08	1.29	1.62	1.43	2.11	-12.44%
YoY %	15.85%	-24.07%	-16.28%	-20.37%	13.29%	-32.23%	-	-
Horiz. %	45.02%	38.86%	51.18%	61.14%	76.78%	67.77%	100.00%	-
P/EPS	44.27	-120.89	28.24	24.10	189.75	37.88	27.19	8.45%
YoY %	136.62%	-528.08%	17.18%	-87.30%	400.92%	39.32%	-	-
Horiz. %	162.82%	-444.61%	103.86%	88.64%	697.87%	139.32%	100.00%	-
EY	2.26	-0.83	3.54	4.15	0.53	2.64	3.68	-7.79%
YoY %	372.29%	-123.45%	-14.70%	683.02%	-79.92%	-28.26%	-	-
Horiz. %	61.41%	-22.55%	96.20%	112.77%	14.40%	71.74%	100.00%	-
DY	0.00	0.70	1.45	1.32	1.10	1.60	1.22	-
YoY %	0.00%	-51.72%	9.85%	20.00%	-31.25%	31.15%	-	-
Horiz. %	0.00%	57.38%	118.85%	108.20%	90.16%	131.15%	100.00%	-
P/NAPS	0.92	0.51	0.95	1.44	1.44	1.42	1.84	-10.90%
YoY %	80.39%	-46.32%	-34.03%	0.00%	1.41%	-22.83%	-	-
Horiz. %	50.00%	27.72%	51.63%	78.26%	78.26%	77.17%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	30/08/16	28/08/15	25/08/14	22/08/13	28/08/12	25/08/11	-
Price	1.03	0.845	1.25	1.88	1.77	1.82	2.14	-
P/RPS	1.04	0.98	0.98	1.28	1.57	1.38	1.84	-9.06%
YoY %	6.12%	0.00%	-23.44%	-18.47%	13.77%	-25.00%	-	-
Horiz. %	56.52%	53.26%	53.26%	69.57%	85.33%	75.00%	100.00%	-
P/EPS	48.51	-143.88	25.58	23.97	184.54	36.67	23.75	12.62%
YoY %	133.72%	-662.47%	6.72%	-87.01%	403.25%	54.40%	-	-
Horiz. %	204.25%	-605.81%	107.71%	100.93%	777.01%	154.40%	100.00%	-
EY	2.06	-0.70	3.91	4.17	0.54	2.73	4.21	-11.22%
YoY %	394.29%	-117.90%	-6.24%	672.22%	-80.22%	-35.15%	-	-
Horiz. %	48.93%	-16.63%	92.87%	99.05%	12.83%	64.85%	100.00%	-
DY	0.00	0.59	1.60	1.33	1.13	1.65	1.40	-
YoY %	0.00%	-63.13%	20.30%	17.70%	-31.52%	17.86%	-	-
Horiz. %	0.00%	42.14%	114.29%	95.00%	80.71%	117.86%	100.00%	-
P/NAPS	1.01	0.60	0.86	1.44	1.40	1.38	1.61	-7.47%
YoY %	68.33%	-30.23%	-40.28%	2.86%	1.45%	-14.29%	-	-
Horiz. %	62.73%	37.27%	53.42%	89.44%	86.96%	85.71%	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