[WASCO] QoQ Cumulative Quarter 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- -102.96%
YoY- -108.73%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,779,383 1,284,787 869,413 427,906 1,951,552 1,487,732 1,005,119 46.18%
PBT 64,319 24,136 13,088 -2,506 82,481 72,829 57,911 7.22%
Tax -32,026 -16,713 -9,263 -3,884 -21,853 -16,166 -7,632 159.48%
NP 32,293 7,423 3,825 -6,390 60,628 56,663 50,279 -25.49%
-
NP to SH 32,324 11,698 7,417 -1,553 52,538 47,301 37,828 -9.92%
-
Tax Rate 49.79% 69.25% 70.77% - 26.49% 22.20% 13.18% -
Total Cost 1,747,090 1,277,364 865,588 434,296 1,890,924 1,431,069 954,840 49.43%
-
Net Worth 985,074 963,224 974,327 962,859 985,788 1,001,653 1,006,010 -1.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 39,249 15,289 15,465 - 53,910 23,294 22,863 43.23%
Div Payout % 121.42% 130.70% 208.51% - 102.61% 49.25% 60.44% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 985,074 963,224 974,327 962,859 985,788 1,001,653 1,006,010 -1.38%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.81% 0.58% 0.44% -1.49% 3.11% 3.81% 5.00% -
ROE 3.28% 1.21% 0.76% -0.16% 5.33% 4.72% 3.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 231.21 168.06 112.43 55.11 253.40 191.60 131.88 45.24%
EPS 4.20 1.52 0.96 -0.20 6.86 6.19 4.98 -10.70%
DPS 5.10 2.00 2.00 0.00 7.00 3.00 3.00 42.30%
NAPS 1.28 1.26 1.26 1.24 1.28 1.29 1.32 -2.02%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 229.63 165.80 112.20 55.22 251.85 191.99 129.71 46.19%
EPS 4.17 1.51 0.96 -0.20 6.78 6.10 4.88 -9.92%
DPS 5.07 1.97 2.00 0.00 6.96 3.01 2.95 43.33%
NAPS 1.2712 1.2431 1.2574 1.2426 1.2722 1.2926 1.2983 -1.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.65 1.70 1.82 1.65 1.65 1.75 1.88 -
P/RPS 0.71 1.01 1.62 2.99 0.65 0.91 1.43 -37.21%
P/EPS 39.28 111.09 189.75 -825.00 24.19 28.73 37.88 2.44%
EY 2.55 0.90 0.53 -0.12 4.13 3.48 2.64 -2.27%
DY 3.09 1.18 1.10 0.00 4.24 1.71 1.60 54.89%
P/NAPS 1.29 1.35 1.44 1.33 1.29 1.36 1.42 -6.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 22/08/13 29/05/13 26/02/13 26/11/12 28/08/12 -
Price 1.99 1.72 1.77 1.96 1.66 1.80 1.82 -
P/RPS 0.86 1.02 1.57 3.56 0.66 0.94 1.38 -26.97%
P/EPS 47.38 112.40 184.54 -980.00 24.33 29.55 36.67 18.57%
EY 2.11 0.89 0.54 -0.10 4.11 3.38 2.73 -15.74%
DY 2.56 1.16 1.13 0.00 4.22 1.67 1.65 33.91%
P/NAPS 1.55 1.37 1.40 1.58 1.30 1.40 1.38 8.02%

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