[WASCO] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 4.63%
YoY- 141.12%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,968,163 1,252,479 1,657,558 2,478,906 1,834,035 1,897,898 1,879,773 7.90%
PBT 153,933 -223,629 15,903 190,961 96,496 56,318 128,243 3.08%
Tax -18,594 -5,465 -39,982 -54,819 -36,822 -26,312 -24,517 -4.50%
NP 135,339 -229,094 -24,079 136,142 59,674 30,006 103,726 4.53%
-
NP to SH 132,797 -221,190 -14,606 131,374 54,485 33,201 84,790 7.76%
-
Tax Rate 12.08% - 251.41% 28.71% 38.16% 46.72% 19.12% -
Total Cost 2,832,824 1,481,573 1,681,637 2,342,764 1,774,361 1,867,892 1,776,047 8.08%
-
Net Worth 919,621 780,518 1,084,843 1,100,104 983,963 962,859 1,012,914 -1.59%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - 3,882 23,215 43,803 39,322 53,669 46,486 -
Div Payout % - 0.00% 0.00% 33.34% 72.17% 161.65% 54.83% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 919,621 780,518 1,084,843 1,100,104 983,963 962,859 1,012,914 -1.59%
NOSH 774,888 772,791 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.56% -18.29% -1.45% 5.49% 3.25% 1.58% 5.52% -
ROE 14.44% -28.34% -1.35% 11.94% 5.54% 3.45% 8.37% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 384.08 162.07 213.91 319.97 236.72 244.42 243.11 7.91%
EPS 17.18 -28.62 -1.88 16.96 7.03 4.28 10.97 7.75%
DPS 0.00 0.50 3.00 5.67 5.10 7.00 6.00 -
NAPS 1.19 1.01 1.40 1.42 1.27 1.24 1.31 -1.58%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 383.04 161.63 213.91 319.91 236.68 244.93 242.59 7.90%
EPS 17.14 -28.54 -1.88 16.95 7.03 4.28 10.94 7.76%
DPS 0.00 0.50 3.00 5.65 5.07 6.93 6.00 -
NAPS 1.1868 1.0073 1.40 1.4197 1.2698 1.2426 1.3072 -1.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.45 0.875 0.745 1.24 1.91 1.65 2.07 -
P/RPS 0.38 0.54 0.35 0.39 0.81 0.68 0.85 -12.55%
P/EPS 8.44 -3.06 -39.52 7.31 27.16 38.59 18.88 -12.55%
EY 11.85 -32.71 -2.53 13.68 3.68 2.59 5.30 14.34%
DY 0.00 0.57 4.03 4.57 2.67 4.24 2.90 -
P/NAPS 1.22 0.87 0.53 0.87 1.50 1.33 1.58 -4.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 30/05/17 30/05/16 25/05/15 27/05/14 29/05/13 31/05/12 -
Price 1.54 0.89 0.685 1.31 1.98 1.96 1.91 -
P/RPS 0.40 0.55 0.32 0.41 0.84 0.80 0.79 -10.71%
P/EPS 8.96 -3.11 -36.34 7.73 28.16 45.84 17.42 -10.48%
EY 11.16 -32.16 -2.75 12.94 3.55 2.18 5.74 11.71%
DY 0.00 0.56 4.38 4.33 2.58 3.57 3.14 -
P/NAPS 1.29 0.88 0.49 0.92 1.56 1.58 1.46 -2.04%

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