[WASCO] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -36.81%
YoY- -60.84%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,657,558 2,478,906 1,834,035 1,897,898 1,879,773 1,604,633 1,923,308 -2.44%
PBT 15,903 190,961 96,496 56,318 128,243 116,362 229,232 -35.87%
Tax -39,982 -54,819 -36,822 -26,312 -24,517 -29,822 -41,473 -0.60%
NP -24,079 136,142 59,674 30,006 103,726 86,540 187,759 -
-
NP to SH -14,606 131,374 54,485 33,201 84,790 82,325 112,622 -
-
Tax Rate 251.41% 28.71% 38.16% 46.72% 19.12% 25.63% 18.09% -
Total Cost 1,681,637 2,342,764 1,774,361 1,867,892 1,776,047 1,518,093 1,735,549 -0.52%
-
Net Worth 1,084,843 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 2.17%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 23,215 43,803 39,322 53,669 46,486 34,813 57,760 -14.08%
Div Payout % 0.00% 33.34% 72.17% 161.65% 54.83% 42.29% 51.29% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,084,843 1,100,104 983,963 962,859 1,012,914 1,009,095 953,343 2.17%
NOSH 774,888 774,888 774,888 774,888 774,888 770,301 756,622 0.39%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.45% 5.49% 3.25% 1.58% 5.52% 5.39% 9.76% -
ROE -1.35% 11.94% 5.54% 3.45% 8.37% 8.16% 11.81% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 213.91 319.97 236.72 244.42 243.11 208.31 254.20 -2.83%
EPS -1.88 16.96 7.03 4.28 10.97 10.69 14.88 -
DPS 3.00 5.67 5.10 7.00 6.00 4.50 7.63 -14.39%
NAPS 1.40 1.42 1.27 1.24 1.31 1.31 1.26 1.76%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 214.00 320.04 236.79 245.03 242.69 207.17 248.31 -2.44%
EPS -1.89 16.96 7.03 4.29 10.95 10.63 14.54 -
DPS 3.00 5.66 5.08 6.93 6.00 4.49 7.46 -14.07%
NAPS 1.4006 1.4203 1.2704 1.2431 1.3077 1.3028 1.2308 2.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.745 1.24 1.91 1.65 2.07 2.11 2.60 -
P/RPS 0.35 0.39 0.81 0.68 0.85 1.01 1.02 -16.31%
P/EPS -39.52 7.31 27.16 38.59 18.88 19.74 17.47 -
EY -2.53 13.68 3.68 2.59 5.30 5.07 5.72 -
DY 4.03 4.57 2.67 4.24 2.90 2.13 2.94 5.39%
P/NAPS 0.53 0.87 1.50 1.33 1.58 1.61 2.06 -20.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 27/05/14 29/05/13 31/05/12 11/05/11 31/05/10 -
Price 0.685 1.31 1.98 1.96 1.91 2.18 2.21 -
P/RPS 0.32 0.41 0.84 0.80 0.79 1.05 0.87 -15.34%
P/EPS -36.34 7.73 28.16 45.84 17.42 20.40 14.85 -
EY -2.75 12.94 3.55 2.18 5.74 4.90 6.74 -
DY 4.38 4.33 2.58 3.57 3.14 2.06 3.45 4.05%
P/NAPS 0.49 0.92 1.56 1.58 1.46 1.66 1.75 -19.10%

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