[WASCO] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -74.02%
YoY- -90.26%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 701,920 750,062 278,070 407,566 592,460 415,374 482,613 6.43%
PBT 37,377 42,640 -22,946 14,156 35,228 11,048 14,918 16.53%
Tax -13,045 -15,073 -3,509 -11,994 -3,578 -7,450 -8,534 7.32%
NP 24,332 27,567 -26,455 2,162 31,650 3,598 6,384 24.96%
-
NP to SH 24,486 30,649 -25,424 2,953 30,306 4,281 9,473 17.14%
-
Tax Rate 34.90% 35.35% - 84.73% 10.16% 67.43% 57.21% -
Total Cost 677,588 722,495 304,525 405,404 560,810 411,776 476,229 6.05%
-
Net Worth 972,813 819,158 1,058,689 1,170,080 1,028,239 963,224 1,001,653 -0.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 972,813 819,158 1,058,689 1,170,080 1,028,239 963,224 1,001,653 -0.48%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.47% 3.68% -9.51% 0.53% 5.34% 0.87% 1.32% -
ROE 2.52% 3.74% -2.40% 0.25% 2.95% 0.44% 0.95% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.91 97.06 35.98 52.60 76.63 54.34 62.15 6.54%
EPS 3.17 3.97 -3.29 0.38 3.92 0.56 1.22 17.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.06 1.37 1.51 1.33 1.26 1.29 -0.39%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.58 96.80 35.89 52.60 76.46 53.60 62.28 6.43%
EPS 3.16 3.96 -3.28 0.38 3.91 0.55 1.22 17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2554 1.0571 1.3662 1.51 1.327 1.2431 1.2926 -0.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.06 0.97 0.875 1.21 1.77 1.70 1.75 -
P/RPS 1.17 1.00 2.43 2.30 2.31 3.13 2.82 -13.63%
P/EPS 33.42 24.46 -26.60 317.51 45.15 303.57 143.44 -21.54%
EY 2.99 4.09 -3.76 0.31 2.21 0.33 0.70 27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.64 0.80 1.33 1.35 1.36 -7.71%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 29/11/17 29/11/16 27/11/15 28/11/14 25/11/13 26/11/12 -
Price 0.81 1.20 0.795 1.08 1.58 1.72 1.80 -
P/RPS 0.89 1.24 2.21 2.05 2.06 3.17 2.90 -17.86%
P/EPS 25.54 30.26 -24.16 283.40 40.31 307.14 147.54 -25.33%
EY 3.92 3.31 -4.14 0.35 2.48 0.33 0.68 33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.13 0.58 0.72 1.19 1.37 1.40 -12.22%

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