[WASCO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 57.72%
YoY- -75.27%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 946,372 1,391,426 1,727,092 1,284,787 1,487,732 1,374,899 1,126,128 -2.85%
PBT -23,845 52,714 141,922 24,136 72,829 139,764 50,896 -
Tax -10,304 -29,890 -35,103 -16,713 -16,166 -29,087 -13,666 -4.59%
NP -34,149 22,824 106,819 7,423 56,663 110,677 37,230 -
-
NP to SH -29,977 40,739 91,003 11,698 47,301 90,854 31,213 -
-
Tax Rate - 56.70% 24.73% 69.25% 22.20% 20.81% 26.85% -
Total Cost 980,521 1,368,602 1,620,273 1,277,364 1,431,069 1,264,222 1,088,898 -1.73%
-
Net Worth 1,058,689 1,170,080 1,028,239 963,224 1,001,653 993,478 939,420 2.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,863 15,497 19,327 15,289 23,294 22,751 15,151 -20.35%
Div Payout % 0.00% 38.04% 21.24% 130.70% 49.25% 25.04% 48.54% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,058,689 1,170,080 1,028,239 963,224 1,001,653 993,478 939,420 2.01%
NOSH 774,888 774,888 774,888 774,888 774,888 758,380 757,597 0.37%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.61% 1.64% 6.18% 0.58% 3.81% 8.05% 3.31% -
ROE -2.83% 3.48% 8.85% 1.21% 4.72% 9.15% 3.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 122.47 179.56 223.39 168.06 191.60 181.29 148.64 -3.17%
EPS -3.88 5.27 11.79 1.52 6.19 11.98 4.12 -
DPS 0.50 2.00 2.50 2.00 3.00 3.00 2.00 -20.61%
NAPS 1.37 1.51 1.33 1.26 1.29 1.31 1.24 1.67%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 122.18 179.64 222.98 165.88 192.08 177.51 145.39 -2.85%
EPS -3.87 5.26 11.75 1.51 6.11 11.73 4.03 -
DPS 0.50 2.00 2.50 1.97 3.01 2.94 1.96 -20.34%
NAPS 1.3668 1.5107 1.3275 1.2436 1.2932 1.2827 1.2129 2.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.875 1.21 1.77 1.70 1.75 1.97 2.16 -
P/RPS 0.71 0.67 0.79 1.01 0.91 1.09 1.45 -11.21%
P/EPS -22.56 23.02 15.04 111.09 28.73 16.44 52.43 -
EY -4.43 4.34 6.65 0.90 3.48 6.08 1.91 -
DY 0.57 1.65 1.41 1.18 1.71 1.52 0.93 -7.82%
P/NAPS 0.64 0.80 1.33 1.35 1.36 1.50 1.74 -15.34%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 28/11/14 25/11/13 26/11/12 15/11/11 30/11/10 -
Price 0.795 1.08 1.58 1.72 1.80 2.05 2.02 -
P/RPS 0.65 0.60 0.71 1.02 0.94 1.13 1.36 -11.56%
P/EPS -20.49 20.54 13.42 112.40 29.55 17.11 49.03 -
EY -4.88 4.87 7.45 0.89 3.38 5.84 2.04 -
DY 0.63 1.85 1.58 1.16 1.67 1.46 0.99 -7.24%
P/NAPS 0.58 0.72 1.19 1.37 1.40 1.56 1.63 -15.80%

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