[WASCO] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -8.33%
YoY- -21.19%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 711,528 494,596 463,820 514,212 397,228 455,070 578,738 3.50%
PBT 56,559 40,182 9,652 33,504 35,260 70,149 40,895 5.55%
Tax -16,269 -15,313 -5,687 -12,942 -7,538 -19,980 -2,229 39.25%
NP 40,290 24,869 3,965 20,562 27,722 50,169 38,666 0.68%
-
NP to SH 34,562 20,625 5,237 19,520 24,768 34,840 37,188 -1.21%
-
Tax Rate 28.76% 38.11% 58.92% 38.63% 21.38% 28.48% 5.45% -
Total Cost 671,238 469,727 459,855 493,650 369,506 404,901 540,072 3.68%
-
Net Worth 1,072,347 985,074 985,788 1,030,222 990,719 1,006,488 885,428 3.24%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 24,455 23,857 30,805 23,238 19,349 38,401 22,135 1.67%
Div Payout % 70.76% 115.67% 588.24% 119.05% 78.12% 110.22% 59.52% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,072,347 985,074 985,788 1,030,222 990,719 1,006,488 885,428 3.24%
NOSH 774,888 774,888 774,888 774,888 773,999 774,222 737,857 0.81%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.66% 5.03% 0.85% 4.00% 6.98% 11.02% 6.68% -
ROE 3.22% 2.09% 0.53% 1.89% 2.50% 3.46% 4.20% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 92.23 64.27 60.22 66.38 51.32 58.78 78.43 2.73%
EPS 4.48 2.68 0.68 2.52 3.20 4.50 5.04 -1.94%
DPS 3.17 3.10 4.00 3.00 2.50 4.96 3.00 0.92%
NAPS 1.39 1.28 1.28 1.33 1.28 1.30 1.20 2.47%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 91.82 63.83 59.86 66.36 51.26 58.73 74.69 3.49%
EPS 4.46 2.66 0.68 2.52 3.20 4.50 4.80 -1.21%
DPS 3.16 3.08 3.98 3.00 2.50 4.96 2.86 1.67%
NAPS 1.3839 1.2712 1.2722 1.3295 1.2785 1.2989 1.1427 3.24%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.21 1.65 1.65 2.07 2.07 2.35 1.00 -
P/RPS 1.31 2.57 2.74 3.12 4.03 4.00 1.27 0.51%
P/EPS 27.01 61.57 242.65 82.14 64.69 52.22 19.84 5.27%
EY 3.70 1.62 0.41 1.22 1.55 1.91 5.04 -5.01%
DY 2.62 1.88 2.42 1.45 1.21 2.11 3.00 -2.23%
P/NAPS 0.87 1.29 1.29 1.56 1.62 1.81 0.83 0.78%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 26/02/13 22/02/12 17/02/11 23/02/10 26/02/09 -
Price 1.37 1.99 1.66 2.00 2.31 2.32 1.12 -
P/RPS 1.49 3.10 2.76 3.01 4.50 3.95 1.43 0.68%
P/EPS 30.58 74.25 244.12 79.37 72.19 51.56 22.22 5.46%
EY 3.27 1.35 0.41 1.26 1.39 1.94 4.50 -5.18%
DY 2.31 1.56 2.41 1.50 1.08 2.14 2.68 -2.44%
P/NAPS 0.99 1.55 1.30 1.50 1.80 1.78 0.93 1.04%

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