[WASCO] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.89%
YoY- -58.99%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 522,844 482,558 427,906 481,560 490,898 409,621 436,621 3.04%
PBT 22,151 29,672 -2,506 23,657 68,682 38,476 55,026 -14.06%
Tax -12,127 -8,680 -3,884 575 -16,937 -8,319 -6,389 11.26%
NP 10,024 20,992 -6,390 24,232 51,745 30,157 48,637 -23.13%
-
NP to SH 26,418 20,609 -1,553 17,784 43,368 17,024 25,724 0.44%
-
Tax Rate 54.75% 29.25% - -2.43% 24.66% 21.62% 11.61% -
Total Cost 512,820 461,566 434,296 457,328 439,153 379,464 387,984 4.75%
-
Net Worth 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 938,169 2.68%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 938,169 2.68%
NOSH 774,888 774,888 774,888 774,888 770,301 756,622 756,588 0.39%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.92% 4.35% -1.49% 5.03% 10.54% 7.36% 11.14% -
ROE 2.40% 2.09% -0.16% 1.76% 4.30% 1.79% 2.74% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 67.49 62.28 55.11 62.28 63.73 54.14 57.71 2.64%
EPS 3.41 2.66 -0.20 2.30 5.63 2.25 3.40 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.27 1.24 1.31 1.31 1.26 1.24 2.28%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 67.47 62.27 55.22 62.15 63.35 52.86 56.35 3.04%
EPS 3.41 2.66 -0.20 2.30 5.60 2.20 3.32 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4197 1.2698 1.2426 1.3072 1.3022 1.2303 1.2107 2.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.24 1.91 1.65 2.07 2.11 2.60 1.30 -
P/RPS 1.84 3.07 2.99 3.32 3.31 4.80 2.25 -3.29%
P/EPS 36.36 71.80 -825.00 90.00 37.48 115.56 38.24 -0.83%
EY 2.75 1.39 -0.12 1.11 2.67 0.87 2.62 0.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.50 1.33 1.58 1.61 2.06 1.05 -3.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 27/05/14 29/05/13 31/05/12 11/05/11 31/05/10 29/05/09 -
Price 1.31 1.98 1.96 1.91 2.18 2.21 1.81 -
P/RPS 1.94 3.18 3.56 3.07 3.42 4.08 3.14 -7.70%
P/EPS 38.42 74.44 -980.00 83.04 38.72 98.22 53.24 -5.28%
EY 2.60 1.34 -0.10 1.20 2.58 1.02 1.88 5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.56 1.58 1.46 1.66 1.75 1.46 -7.40%

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