[WASCO] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.04%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,391,426 1,727,092 1,284,787 1,487,732 1,374,899 1,126,128 1,495,238 -1.19%
PBT 52,714 141,922 24,136 72,829 139,764 50,896 175,633 -18.16%
Tax -29,890 -35,103 -16,713 -16,166 -29,087 -13,666 -19,563 7.31%
NP 22,824 106,819 7,423 56,663 110,677 37,230 156,070 -27.40%
-
NP to SH 40,739 91,003 11,698 47,301 90,854 31,213 86,482 -11.78%
-
Tax Rate 56.70% 24.73% 69.25% 22.20% 20.81% 26.85% 11.14% -
Total Cost 1,368,602 1,620,273 1,277,364 1,431,069 1,264,222 1,088,898 1,339,168 0.36%
-
Net Worth 1,170,080 1,028,239 963,224 1,001,653 993,478 939,420 959,232 3.36%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 15,497 19,327 15,289 23,294 22,751 15,151 18,882 -3.23%
Div Payout % 38.04% 21.24% 130.70% 49.25% 25.04% 48.54% 21.83% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,170,080 1,028,239 963,224 1,001,653 993,478 939,420 959,232 3.36%
NOSH 774,888 774,888 774,888 774,888 758,380 757,597 755,301 0.42%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.64% 6.18% 0.58% 3.81% 8.05% 3.31% 10.44% -
ROE 3.48% 8.85% 1.21% 4.72% 9.15% 3.32% 9.02% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 179.56 223.39 168.06 191.60 181.29 148.64 197.97 -1.61%
EPS 5.27 11.79 1.52 6.19 11.98 4.12 11.45 -12.12%
DPS 2.00 2.50 2.00 3.00 3.00 2.00 2.50 -3.64%
NAPS 1.51 1.33 1.26 1.29 1.31 1.24 1.27 2.92%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 179.64 222.98 165.88 192.08 177.51 145.39 193.05 -1.19%
EPS 5.26 11.75 1.51 6.11 11.73 4.03 11.17 -11.79%
DPS 2.00 2.50 1.97 3.01 2.94 1.96 2.44 -3.25%
NAPS 1.5107 1.3275 1.2436 1.2932 1.2827 1.2129 1.2384 3.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.21 1.77 1.70 1.75 1.97 2.16 2.41 -
P/RPS 0.67 0.79 1.01 0.91 1.09 1.45 1.22 -9.50%
P/EPS 23.02 15.04 111.09 28.73 16.44 52.43 21.05 1.50%
EY 4.34 6.65 0.90 3.48 6.08 1.91 4.75 -1.49%
DY 1.65 1.41 1.18 1.71 1.52 0.93 1.04 7.99%
P/NAPS 0.80 1.33 1.35 1.36 1.50 1.74 1.90 -13.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 25/11/13 26/11/12 15/11/11 30/11/10 19/11/09 -
Price 1.08 1.58 1.72 1.80 2.05 2.02 2.41 -
P/RPS 0.60 0.71 1.02 0.94 1.13 1.36 1.22 -11.15%
P/EPS 20.54 13.42 112.40 29.55 17.11 49.03 21.05 -0.40%
EY 4.87 7.45 0.89 3.38 5.84 2.04 4.75 0.41%
DY 1.85 1.58 1.16 1.67 1.46 0.99 1.04 10.07%
P/NAPS 0.72 1.19 1.37 1.40 1.56 1.63 1.90 -14.92%

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