[WASCO] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -39.6%

YoY- 1439.86%

Quarter Report

WSCB_Q2'11 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	652,074	441,507	523,559	405,158	369,743	551,838	601,705	1.34%
YoY %	47.69%	-15.67%	29.22%	9.58%	-33.00%	-8.29%	-	-
Horiz. %	108.37%	73.38%	87.01%	67.33%	61.45%	91.71%	100.00%	-
PBT	77,023	15,594	34,254	34,409	-6,444	55,269	29,110	17.59%
YoY %	393.93%	-54.48%	-0.45%	633.97%	-111.66%	89.86%	-	-
Horiz. %	264.59%	53.57%	117.67%	118.20%	-22.14%	189.86%	100.00%	-
Tax	-22,845	-5,379	-8,207	-5,017	2,701	-7,897	-2,107	48.74%
YoY %	-324.71%	34.46%	-63.58%	-285.75%	134.20%	-274.80%	-	-
Horiz. %	1,084.24%	255.29%	389.51%	238.11%	-128.19%	374.80%	100.00%	-
NP	54,178	10,215	26,047	29,392	-3,743	47,372	27,003	12.29%
YoY %	430.38%	-60.78%	-11.38%	885.25%	-107.90%	75.43%	-	-
Horiz. %	200.64%	37.83%	96.46%	108.85%	-13.86%	175.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,088	8,970	20,044	26,193	1,701	29,735	22,363	10.21%
YoY %	346.91%	-55.25%	-23.48%	1,439.86%	-94.28%	32.97%	-	-
Horiz. %	179.26%	40.11%	89.63%	117.13%	7.61%	132.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.66%	34.49%	23.96%	14.58%	-	14.29%	7.24%	-
YoY %	-14.00%	43.95%	64.33%	0.00%	-	97.38%	-	-
Horiz. %	409.67%	476.38%	330.94%	201.38%	-	197.38%	100.00%	-
Total Cost	597,896	431,292	497,512	375,766	373,486	504,466	574,702	0.66%
YoY %	38.63%	-13.31%	32.40%	0.61%	-25.96%	-12.22%	-	-
Horiz. %	104.04%	75.05%	86.57%	65.38%	64.99%	87.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,013,808	974,327	1,006,010	1,030,671	981,940	967,936	823,133	3.53%
YoY %	4.05%	-3.15%	-2.39%	4.96%	1.45%	17.59%	-	-
Horiz. %	123.16%	118.37%	122.22%	125.21%	119.29%	117.59%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	19,347	15,465	22,863	23,248	15,463	19,358	21,853	-2.00%
YoY %	25.10%	-32.36%	-1.66%	50.35%	-20.12%	-11.42%	-	-
Horiz. %	88.53%	70.77%	104.62%	106.38%	70.76%	88.58%	100.00%	-
Div Payout %	48.26%	172.41%	114.07%	88.76%	909.09%	65.10%	97.72%	-
YoY %	-72.01%	51.14%	28.52%	-90.24%	1,296.45%	-33.38%	-	-
Horiz. %	49.39%	176.43%	116.73%	90.83%	930.30%	66.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,013,808	974,327	1,006,010	1,030,671	981,940	967,936	823,133	3.53%
YoY %	4.05%	-3.15%	-2.39%	4.96%	1.45%	17.59%	-	-
Horiz. %	123.16%	118.37%	122.22%	125.21%	119.29%	117.59%	100.00%	-
NOSH	774,888	774,888	774,888	774,940	773,181	774,348	728,436	1.03%
YoY %	0.00%	0.00%	-0.01%	0.23%	-0.15%	6.30%	-	-
Horiz. %	106.38%	106.38%	106.38%	106.38%	106.14%	106.30%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	8.31%	2.31%	4.97%	7.25%	-1.01%	8.58%	4.49%	-
YoY %	259.74%	-53.52%	-31.45%	817.82%	-111.77%	91.09%	-	-
Horiz. %	185.08%	51.45%	110.69%	161.47%	-22.49%	191.09%	100.00%	-
ROE	3.95%	0.92%	1.99%	2.54%	0.17%	3.07%	2.72%	-
YoY %	329.35%	-53.77%	-21.65%	1,394.12%	-94.46%	12.87%	-	-
Horiz. %	145.22%	33.82%	73.16%	93.38%	6.25%	112.87%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	84.26	57.10	68.70	52.28	47.82	71.26	82.60	0.33%
YoY %	47.57%	-16.89%	31.41%	9.33%	-32.89%	-13.73%	-	-
Horiz. %	102.01%	69.13%	83.17%	63.29%	57.89%	86.27%	100.00%	-
EPS	5.18	1.16	2.63	3.38	0.22	3.84	3.07	9.10%
YoY %	346.55%	-55.89%	-22.19%	1,436.36%	-94.27%	25.08%	-	-
Horiz. %	168.73%	37.79%	85.67%	110.10%	7.17%	125.08%	100.00%	-
DPS	2.50	2.00	3.00	3.00	2.00	2.50	3.00	-2.99%
YoY %	25.00%	-33.33%	0.00%	50.00%	-20.00%	-16.67%	-	-
Horiz. %	83.33%	66.67%	100.00%	100.00%	66.67%	83.33%	100.00%	-
NAPS	1.31	1.26	1.32	1.33	1.27	1.25	1.13	2.49%
YoY %	3.97%	-4.55%	-0.75%	4.72%	1.60%	10.62%	-	-
Horiz. %	115.93%	111.50%	116.81%	117.70%	112.39%	110.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 774,940
RPS	84.19	57.00	67.60	52.31	47.74	71.25	77.68	1.34%
YoY %	47.70%	-15.68%	29.23%	9.57%	-33.00%	-8.28%	-	-
Horiz. %	108.38%	73.38%	87.02%	67.34%	61.46%	91.72%	100.00%	-
EPS	5.18	1.16	2.59	3.38	0.22	3.84	2.89	10.20%
YoY %	346.55%	-55.21%	-23.37%	1,436.36%	-94.27%	32.87%	-	-
Horiz. %	179.24%	40.14%	89.62%	116.96%	7.61%	132.87%	100.00%	-
DPS	2.50	2.00	2.95	3.00	2.00	2.50	2.82	-1.98%
YoY %	25.00%	-32.20%	-1.67%	50.00%	-20.00%	-11.35%	-	-
Horiz. %	88.65%	70.92%	104.61%	106.38%	70.92%	88.65%	100.00%	-
NAPS	1.3089	1.2579	1.2988	1.3307	1.2678	1.2497	1.0627	3.53%
YoY %	4.05%	-3.15%	-2.40%	4.96%	1.45%	17.60%	-	-
Horiz. %	123.17%	118.37%	122.22%	125.22%	119.30%	117.60%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.89	1.82	1.88	2.45	2.16	1.85	2.15	-
P/RPS	2.24	3.19	2.74	4.69	4.52	2.60	2.60	-2.45%
YoY %	-29.78%	16.42%	-41.58%	3.76%	73.85%	0.00%	-	-
Horiz. %	86.15%	122.69%	105.38%	180.38%	173.85%	100.00%	100.00%	-
P/EPS	36.49	156.90	71.48	72.49	981.82	48.18	70.03	-10.29%
YoY %	-76.74%	119.50%	-1.39%	-92.62%	1,937.82%	-31.20%	-	-
Horiz. %	52.11%	224.05%	102.07%	103.51%	1,402.00%	68.80%	100.00%	-
EY	2.74	0.64	1.40	1.38	0.10	2.08	1.43	11.44%
YoY %	328.12%	-54.29%	1.45%	1,280.00%	-95.19%	45.45%	-	-
Horiz. %	191.61%	44.76%	97.90%	96.50%	6.99%	145.45%	100.00%	-
DY	1.32	1.10	1.60	1.22	0.93	1.35	1.40	-0.97%
YoY %	20.00%	-31.25%	31.15%	31.18%	-31.11%	-3.57%	-	-
Horiz. %	94.29%	78.57%	114.29%	87.14%	66.43%	96.43%	100.00%	-
P/NAPS	1.44	1.44	1.42	1.84	1.70	1.48	1.90	-4.51%
YoY %	0.00%	1.41%	-22.83%	8.24%	14.86%	-22.11%	-	-
Horiz. %	75.79%	75.79%	74.74%	96.84%	89.47%	77.89%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/14	22/08/13	28/08/12	25/08/11	25/08/10	28/08/09	25/08/08	-
Price	1.88	1.77	1.82	2.14	2.30	2.13	1.57	-
P/RPS	2.23	3.10	2.65	4.09	4.81	2.99	1.90	2.70%
YoY %	-28.06%	16.98%	-35.21%	-14.97%	60.87%	57.37%	-	-
Horiz. %	117.37%	163.16%	139.47%	215.26%	253.16%	157.37%	100.00%	-
P/EPS	36.29	152.59	69.20	63.31	1,045.45	55.47	51.14	-5.55%
YoY %	-76.22%	120.51%	9.30%	-93.94%	1,784.71%	8.47%	-	-
Horiz. %	70.96%	298.38%	135.31%	123.80%	2,044.29%	108.47%	100.00%	-
EY	2.76	0.66	1.45	1.58	0.10	1.80	1.96	5.86%
YoY %	318.18%	-54.48%	-8.23%	1,480.00%	-94.44%	-8.16%	-	-
Horiz. %	140.82%	33.67%	73.98%	80.61%	5.10%	91.84%	100.00%	-
DY	1.33	1.13	1.65	1.40	0.87	1.17	1.91	-5.85%
YoY %	17.70%	-31.52%	17.86%	60.92%	-25.64%	-38.74%	-	-
Horiz. %	69.63%	59.16%	86.39%	73.30%	45.55%	61.26%	100.00%	-
P/NAPS	1.44	1.40	1.38	1.61	1.81	1.70	1.39	0.59%
YoY %	2.86%	1.45%	-14.29%	-11.05%	6.47%	22.30%	-	-
Horiz. %	103.60%	100.72%	99.28%	115.83%	130.22%	122.30%	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