[WASCO] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 90.87%
YoY- -38.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,221,688 2,044,602 1,834,035 1,779,383 1,748,607 1,815,846 1,897,898 11.06%
PBT 182,105 157,925 96,496 64,318 33,788 37,658 56,318 118.51%
Tax -50,416 -54,288 -36,822 -32,026 -22,400 -23,484 -26,312 54.20%
NP 131,689 103,637 59,674 32,292 11,388 14,174 30,006 167.81%
-
NP to SH 111,628 85,603 54,485 32,323 16,935 22,127 33,201 124.26%
-
Tax Rate 27.69% 34.38% 38.16% 49.79% 66.30% 62.36% 46.72% -
Total Cost 2,089,999 1,940,965 1,774,361 1,747,091 1,737,219 1,801,672 1,867,892 7.77%
-
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 43,204 43,204 39,322 39,322 46,271 46,271 53,669 -13.45%
Div Payout % 38.70% 50.47% 72.17% 121.66% 273.23% 209.12% 161.65% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,028,239 1,013,808 983,963 985,074 963,224 974,327 962,859 4.47%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.93% 5.07% 3.25% 1.81% 0.65% 0.78% 1.58% -
ROE 10.86% 8.44% 5.54% 3.28% 1.76% 2.27% 3.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 287.37 264.19 236.72 231.21 228.74 234.83 244.42 11.38%
EPS 14.44 11.06 7.03 4.20 2.22 2.86 4.28 124.78%
DPS 5.60 5.60 5.10 5.10 6.00 6.00 7.00 -13.81%
NAPS 1.33 1.31 1.27 1.28 1.26 1.26 1.24 4.77%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 286.71 263.86 236.68 229.63 225.66 234.34 244.93 11.06%
EPS 14.41 11.05 7.03 4.17 2.19 2.86 4.28 124.47%
DPS 5.58 5.58 5.07 5.07 5.97 5.97 6.93 -13.43%
NAPS 1.327 1.3083 1.2698 1.2712 1.2431 1.2574 1.2426 4.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.77 1.89 1.91 1.65 1.70 1.82 1.65 -
P/RPS 0.62 0.72 0.81 0.71 0.74 0.78 0.68 -5.96%
P/EPS 12.26 17.09 27.16 39.29 76.74 63.60 38.59 -53.40%
EY 8.16 5.85 3.68 2.55 1.30 1.57 2.59 114.76%
DY 3.16 2.96 2.67 3.09 3.53 3.30 4.24 -17.78%
P/NAPS 1.33 1.44 1.50 1.29 1.35 1.44 1.33 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 27/05/14 25/02/14 25/11/13 22/08/13 29/05/13 -
Price 1.58 1.88 1.98 1.99 1.72 1.77 1.96 -
P/RPS 0.55 0.71 0.84 0.86 0.75 0.75 0.80 -22.08%
P/EPS 10.94 17.00 28.16 47.38 77.64 61.86 45.84 -61.49%
EY 9.14 5.88 3.55 2.11 1.29 1.62 2.18 159.78%
DY 3.54 2.98 2.58 2.56 3.49 3.39 3.57 -0.56%
P/NAPS 1.19 1.44 1.56 1.55 1.37 1.40 1.58 -17.20%

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