[WASCO] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -78.96%
YoY- 28.19%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 792,832 316,769 340,878 522,844 482,558 427,906 481,560 8.66%
PBT 35,915 4,587 2,354 22,151 29,672 -2,506 23,657 7.20%
Tax -11,947 -1,315 -4,541 -12,127 -8,680 -3,884 575 -
NP 23,968 3,272 -2,187 10,024 20,992 -6,390 24,232 -0.18%
-
NP to SH 29,245 9,469 2,359 26,418 20,609 -1,553 17,784 8.63%
-
Tax Rate 33.26% 28.67% 192.91% 54.75% 29.25% - -2.43% -
Total Cost 768,864 313,497 343,065 512,820 461,566 434,296 457,328 9.04%
-
Net Worth 919,621 780,518 1,084,843 1,100,104 983,963 962,859 1,012,914 -1.59%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 919,621 780,518 1,084,843 1,100,104 983,963 962,859 1,012,914 -1.59%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.02% 1.03% -0.64% 1.92% 4.35% -1.49% 5.03% -
ROE 3.18% 1.21% 0.22% 2.40% 2.09% -0.16% 1.76% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 102.59 40.99 43.99 67.49 62.28 55.11 62.28 8.66%
EPS 3.78 1.23 0.31 3.41 2.66 -0.20 2.30 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.01 1.40 1.42 1.27 1.24 1.31 -1.58%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 102.36 40.90 44.01 67.50 62.30 55.25 62.17 8.66%
EPS 3.78 1.22 0.30 3.41 2.66 -0.20 2.30 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1873 1.0077 1.4006 1.4203 1.2704 1.2431 1.3077 -1.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.45 0.875 0.745 1.24 1.91 1.65 2.07 -
P/RPS 1.41 2.13 1.69 1.84 3.07 2.99 3.32 -13.29%
P/EPS 38.32 71.41 244.72 36.36 71.80 -825.00 90.00 -13.25%
EY 2.61 1.40 0.41 2.75 1.39 -0.12 1.11 15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.87 0.53 0.87 1.50 1.33 1.58 -4.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 30/05/17 30/05/16 25/05/15 27/05/14 29/05/13 31/05/12 -
Price 1.54 0.89 0.685 1.31 1.98 1.96 1.91 -
P/RPS 1.50 2.17 1.56 1.94 3.18 3.56 3.07 -11.24%
P/EPS 40.69 72.64 225.01 38.42 74.44 -980.00 83.04 -11.20%
EY 2.46 1.38 0.44 2.60 1.34 -0.10 1.20 12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.88 0.49 0.92 1.56 1.58 1.46 -2.04%

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