[WASCO] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 677.59%
YoY- -55.25%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 327,424 461,016 652,074 441,507 523,559 405,158 369,743 -2.00%
PBT -3,251 16,407 77,023 15,594 34,254 34,409 -6,444 -10.76%
Tax -2,254 -5,769 -22,845 -5,379 -8,207 -5,017 2,701 -
NP -5,505 10,638 54,178 10,215 26,047 29,392 -3,743 6.63%
-
NP to SH -6,910 11,368 40,088 8,970 20,044 26,193 1,701 -
-
Tax Rate - 35.16% 29.66% 34.49% 23.96% 14.58% - -
Total Cost 332,929 450,378 597,896 431,292 497,512 375,766 373,486 -1.89%
-
Net Worth 1,084,843 1,121,333 1,013,808 974,327 1,006,010 1,030,671 981,940 1.67%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,874 15,466 19,347 15,465 22,863 23,248 15,463 -20.58%
Div Payout % 0.00% 136.05% 48.26% 172.41% 114.07% 88.76% 909.09% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,084,843 1,121,333 1,013,808 974,327 1,006,010 1,030,671 981,940 1.67%
NOSH 774,888 774,888 774,888 774,888 774,888 774,940 773,181 0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.68% 2.31% 8.31% 2.31% 4.97% 7.25% -1.01% -
ROE -0.64% 1.01% 3.95% 0.92% 1.99% 2.54% 0.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.25 59.61 84.26 57.10 68.70 52.28 47.82 -2.04%
EPS -0.89 1.47 5.18 1.16 2.63 3.38 0.22 -
DPS 0.50 2.00 2.50 2.00 3.00 3.00 2.00 -20.61%
NAPS 1.40 1.45 1.31 1.26 1.32 1.33 1.27 1.63%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 42.25 59.49 84.15 56.98 67.57 52.29 47.72 -2.00%
EPS -0.89 1.47 5.17 1.16 2.59 3.38 0.22 -
DPS 0.50 2.00 2.50 2.00 2.95 3.00 2.00 -20.61%
NAPS 1.40 1.4471 1.3083 1.2574 1.2983 1.3301 1.2672 1.67%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.71 1.38 1.89 1.82 1.88 2.45 2.16 -
P/RPS 1.68 2.31 2.24 3.19 2.74 4.69 4.52 -15.19%
P/EPS -79.62 93.88 36.49 156.90 71.48 72.49 981.82 -
EY -1.26 1.07 2.74 0.64 1.40 1.38 0.10 -
DY 0.70 1.45 1.32 1.10 1.60 1.22 0.93 -4.62%
P/NAPS 0.51 0.95 1.44 1.44 1.42 1.84 1.70 -18.16%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 25/08/14 22/08/13 28/08/12 25/08/11 25/08/10 -
Price 0.845 1.25 1.88 1.77 1.82 2.14 2.30 -
P/RPS 2.00 2.10 2.23 3.10 2.65 4.09 4.81 -13.59%
P/EPS -94.76 85.03 36.29 152.59 69.20 63.31 1,045.45 -
EY -1.06 1.18 2.76 0.66 1.45 1.58 0.10 -
DY 0.59 1.60 1.33 1.13 1.65 1.40 0.87 -6.26%
P/NAPS 0.60 0.86 1.44 1.40 1.38 1.61 1.81 -16.79%

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