[WASCO] YoY Quarter 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- 381.78%
YoY- 293.83%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 330,216 448,098 711,528 494,596 463,820 514,212 397,228 -3.02%
PBT -202,019 -17,014 56,559 40,182 9,652 33,504 35,260 -
Tax 1,613 -17,678 -16,269 -15,313 -5,687 -12,942 -7,538 -
NP -200,406 -34,692 40,290 24,869 3,965 20,562 27,722 -
-
NP to SH -198,325 -31,286 34,562 20,625 5,237 19,520 24,768 -
-
Tax Rate - - 28.76% 38.11% 58.92% 38.63% 21.38% -
Total Cost 530,622 482,790 671,238 469,727 459,855 493,650 369,506 6.21%
-
Net Worth 772,701 1,123,587 1,072,347 985,074 985,788 1,030,222 990,719 -4.05%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 7,748 24,455 23,857 30,805 23,238 19,349 -
Div Payout % - 0.00% 70.76% 115.67% 588.24% 119.05% 78.12% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 772,701 1,123,587 1,072,347 985,074 985,788 1,030,222 990,719 -4.05%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 773,999 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -60.69% -7.74% 5.66% 5.03% 0.85% 4.00% 6.98% -
ROE -25.67% -2.78% 3.22% 2.09% 0.53% 1.89% 2.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.74 57.83 92.23 64.27 60.22 66.38 51.32 -3.00%
EPS -25.66 -4.04 4.48 2.68 0.68 2.52 3.20 -
DPS 0.00 1.00 3.17 3.10 4.00 3.00 2.50 -
NAPS 1.00 1.45 1.39 1.28 1.28 1.33 1.28 -4.02%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.61 57.83 91.82 63.83 59.86 66.36 51.26 -3.03%
EPS -25.59 -4.04 4.46 2.66 0.68 2.52 3.20 -
DPS 0.00 1.00 3.16 3.08 3.98 3.00 2.50 -
NAPS 0.9972 1.45 1.3839 1.2712 1.2722 1.3295 1.2785 -4.05%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.805 0.955 1.21 1.65 1.65 2.07 2.07 -
P/RPS 1.88 1.65 1.31 2.57 2.74 3.12 4.03 -11.92%
P/EPS -3.14 -23.65 27.01 61.57 242.65 82.14 64.69 -
EY -31.88 -4.23 3.70 1.62 0.41 1.22 1.55 -
DY 0.00 1.05 2.62 1.88 2.42 1.45 1.21 -
P/NAPS 0.81 0.66 0.87 1.29 1.29 1.56 1.62 -10.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 25/02/14 26/02/13 22/02/12 17/02/11 -
Price 0.905 0.80 1.37 1.99 1.66 2.00 2.31 -
P/RPS 2.12 1.38 1.49 3.10 2.76 3.01 4.50 -11.77%
P/EPS -3.53 -19.81 30.58 74.25 244.12 79.37 72.19 -
EY -28.36 -5.05 3.27 1.35 0.41 1.26 1.39 -
DY 0.00 1.25 2.31 1.56 2.41 1.50 1.08 -
P/NAPS 0.91 0.55 0.99 1.55 1.30 1.50 1.80 -10.73%

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