[WASCO] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.71%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 461,016 652,074 441,507 523,559 405,158 369,743 551,838 -2.95%
PBT 16,407 77,023 15,594 34,254 34,409 -6,444 55,269 -18.31%
Tax -5,769 -22,845 -5,379 -8,207 -5,017 2,701 -7,897 -5.09%
NP 10,638 54,178 10,215 26,047 29,392 -3,743 47,372 -22.02%
-
NP to SH 11,368 40,088 8,970 20,044 26,193 1,701 29,735 -14.80%
-
Tax Rate 35.16% 29.66% 34.49% 23.96% 14.58% - 14.29% -
Total Cost 450,378 597,896 431,292 497,512 375,766 373,486 504,466 -1.87%
-
Net Worth 1,121,333 1,013,808 974,327 1,006,010 1,030,671 981,940 967,936 2.48%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 15,466 19,347 15,465 22,863 23,248 15,463 19,358 -3.67%
Div Payout % 136.05% 48.26% 172.41% 114.07% 88.76% 909.09% 65.10% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,121,333 1,013,808 974,327 1,006,010 1,030,671 981,940 967,936 2.48%
NOSH 774,888 774,888 774,888 774,888 774,940 773,181 774,348 0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.31% 8.31% 2.31% 4.97% 7.25% -1.01% 8.58% -
ROE 1.01% 3.95% 0.92% 1.99% 2.54% 0.17% 3.07% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 59.61 84.26 57.10 68.70 52.28 47.82 71.26 -2.93%
EPS 1.47 5.18 1.16 2.63 3.38 0.22 3.84 -14.78%
DPS 2.00 2.50 2.00 3.00 3.00 2.00 2.50 -3.64%
NAPS 1.45 1.31 1.26 1.32 1.33 1.27 1.25 2.50%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 59.52 84.19 57.00 67.60 52.31 47.74 71.25 -2.95%
EPS 1.47 5.18 1.16 2.59 3.38 0.22 3.84 -14.78%
DPS 2.00 2.50 2.00 2.95 3.00 2.00 2.50 -3.64%
NAPS 1.4477 1.3089 1.2579 1.2988 1.3307 1.2678 1.2497 2.48%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.38 1.89 1.82 1.88 2.45 2.16 1.85 -
P/RPS 2.31 2.24 3.19 2.74 4.69 4.52 2.60 -1.95%
P/EPS 93.88 36.49 156.90 71.48 72.49 981.82 48.18 11.75%
EY 1.07 2.74 0.64 1.40 1.38 0.10 2.08 -10.48%
DY 1.45 1.32 1.10 1.60 1.22 0.93 1.35 1.19%
P/NAPS 0.95 1.44 1.44 1.42 1.84 1.70 1.48 -7.11%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 25/08/14 22/08/13 28/08/12 25/08/11 25/08/10 28/08/09 -
Price 1.25 1.88 1.77 1.82 2.14 2.30 2.13 -
P/RPS 2.10 2.23 3.10 2.65 4.09 4.81 2.99 -5.71%
P/EPS 85.03 36.29 152.59 69.20 63.31 1,045.45 55.47 7.37%
EY 1.18 2.76 0.66 1.45 1.58 0.10 1.80 -6.79%
DY 1.60 1.33 1.13 1.65 1.40 0.87 1.17 5.35%
P/NAPS 0.86 1.44 1.40 1.38 1.61 1.81 1.70 -10.73%

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