[WASCO] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -7.25%

YoY- -26.38%

Quarter Report

WSCB_Q2'12 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	2,287,848	2,044,602	1,815,846	1,998,174	1,640,048	1,741,213	2,219,421	0.50%
YoY %	11.90%	12.60%	-9.12%	21.84%	-5.81%	-21.55%	-	-
Horiz. %	103.08%	92.12%	81.82%	90.03%	73.90%	78.45%	100.00%	-
PBT	130,345	157,925	37,658	128,088	157,215	167,519	200,917	-6.95%
YoY %	-17.46%	319.37%	-70.60%	-18.53%	-6.15%	-16.62%	-	-
Horiz. %	64.88%	78.60%	18.74%	63.75%	78.25%	83.38%	100.00%	-
Tax	-37,743	-54,288	-23,484	-27,707	-37,540	-30,875	-32,215	2.67%
YoY %	30.48%	-131.17%	15.24%	26.19%	-21.59%	4.16%	-	-
Horiz. %	117.16%	168.52%	72.90%	86.01%	116.53%	95.84%	100.00%	-
NP	92,602	103,637	14,174	100,381	119,675	136,644	168,702	-9.50%
YoY %	-10.65%	631.18%	-85.88%	-16.12%	-12.42%	-19.00%	-	-
Horiz. %	54.89%	61.43%	8.40%	59.50%	70.94%	81.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,654	85,603	22,127	78,641	106,817	84,588	119,693	-2.52%
YoY %	19.92%	286.87%	-71.86%	-26.38%	26.28%	-29.33%	-	-
Horiz. %	85.76%	71.52%	18.49%	65.70%	89.24%	70.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.96%	34.38%	62.36%	21.63%	23.88%	18.43%	16.03%	-
YoY %	-15.76%	-44.87%	188.30%	-9.42%	29.57%	14.97%	-	-
Horiz. %	180.66%	214.47%	389.02%	134.93%	148.97%	114.97%	100.00%	-
Total Cost	2,195,246	1,940,965	1,801,672	1,897,793	1,520,373	1,604,569	2,050,719	1.14%
YoY %	13.10%	7.73%	-5.06%	24.82%	-5.25%	-21.76%	-	-
Horiz. %	107.05%	94.65%	87.86%	92.54%	74.14%	78.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,121,333	1,013,808	974,327	1,006,010	1,030,671	981,940	967,936	2.48%
YoY %	10.61%	4.05%	-3.15%	-2.39%	4.96%	1.45%	-	-
Horiz. %	115.85%	104.74%	100.66%	103.93%	106.48%	101.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	39,922	43,204	46,271	46,101	42,598	53,865	41,494	-0.64%
YoY %	-7.60%	-6.63%	0.37%	8.22%	-20.92%	29.81%	-	-
Horiz. %	96.21%	104.12%	111.51%	111.10%	102.66%	129.81%	100.00%	-
Div Payout %	38.89%	50.47%	209.12%	58.62%	39.88%	63.68%	34.67%	-
YoY %	-22.94%	-75.87%	256.74%	46.99%	-37.37%	83.67%	-	-
Horiz. %	112.17%	145.57%	603.17%	169.08%	115.03%	183.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,121,333	1,013,808	974,327	1,006,010	1,030,671	981,940	967,936	2.48%
YoY %	10.61%	4.05%	-3.15%	-2.39%	4.96%	1.45%	-	-
Horiz. %	115.85%	104.74%	100.66%	103.93%	106.48%	101.45%	100.00%	-
NOSH	774,888	774,888	774,888	774,888	774,940	773,181	774,348	0.01%
YoY %	0.00%	0.00%	0.00%	-0.01%	0.23%	-0.15%	-	-
Horiz. %	100.07%	100.07%	100.07%	100.07%	100.08%	99.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	4.05%	5.07%	0.78%	5.02%	7.30%	7.85%	7.60%	-
YoY %	-20.12%	550.00%	-84.46%	-31.23%	-7.01%	3.29%	-	-
Horiz. %	53.29%	66.71%	10.26%	66.05%	96.05%	103.29%	100.00%	-
ROE	9.15%	8.44%	2.27%	7.82%	10.36%	8.61%	12.37%	-
YoY %	8.41%	271.81%	-70.97%	-24.52%	20.33%	-30.40%	-	-
Horiz. %	73.97%	68.23%	18.35%	63.22%	83.75%	69.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	295.84	264.19	234.83	262.18	211.64	225.20	286.62	0.52%
YoY %	11.98%	12.50%	-10.43%	23.88%	-6.02%	-21.43%	-	-
Horiz. %	103.22%	92.17%	81.93%	91.47%	73.84%	78.57%	100.00%	-
EPS	13.27	11.06	2.86	10.32	13.78	10.94	15.46	-2.51%
YoY %	19.98%	286.71%	-72.29%	-25.11%	25.96%	-29.24%	-	-
Horiz. %	85.83%	71.54%	18.50%	66.75%	89.13%	70.76%	100.00%	-
DPS	5.17	5.60	6.00	6.00	5.50	6.97	5.36	-0.59%
YoY %	-7.68%	-6.67%	0.00%	9.09%	-21.09%	30.04%	-	-
Horiz. %	96.46%	104.48%	111.94%	111.94%	102.61%	130.04%	100.00%	-
NAPS	1.45	1.31	1.26	1.32	1.33	1.27	1.25	2.50%
YoY %	10.69%	3.97%	-4.55%	-0.75%	4.72%	1.60%	-	-
Horiz. %	116.00%	104.80%	100.80%	105.60%	106.40%	101.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 774,888
RPS	295.25	263.86	234.34	257.87	211.65	224.71	286.42	0.50%
YoY %	11.90%	12.60%	-9.12%	21.84%	-5.81%	-21.55%	-	-
Horiz. %	103.08%	92.12%	81.82%	90.03%	73.89%	78.45%	100.00%	-
EPS	13.25	11.05	2.86	10.15	13.78	10.92	15.45	-2.52%
YoY %	19.91%	286.36%	-71.82%	-26.34%	26.19%	-29.32%	-	-
Horiz. %	85.76%	71.52%	18.51%	65.70%	89.19%	70.68%	100.00%	-
DPS	5.15	5.58	5.97	5.95	5.50	6.95	5.35	-0.63%
YoY %	-7.71%	-6.53%	0.34%	8.18%	-20.86%	29.91%	-	-
Horiz. %	96.26%	104.30%	111.59%	111.21%	102.80%	129.91%	100.00%	-
NAPS	1.4471	1.3083	1.2574	1.2983	1.3301	1.2672	1.2491	2.48%
YoY %	10.61%	4.05%	-3.15%	-2.39%	4.96%	1.45%	-	-
Horiz. %	115.85%	104.74%	100.66%	103.94%	106.48%	101.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.38	1.89	1.82	1.88	2.45	2.16	1.85	-
P/RPS	0.47	0.72	0.78	0.72	1.16	0.96	0.65	-5.25%
YoY %	-34.72%	-7.69%	8.33%	-37.93%	20.83%	47.69%	-	-
Horiz. %	72.31%	110.77%	120.00%	110.77%	178.46%	147.69%	100.00%	-
P/EPS	10.40	17.09	63.60	18.22	17.77	19.74	11.97	-2.31%
YoY %	-39.15%	-73.13%	249.07%	2.53%	-9.98%	64.91%	-	-
Horiz. %	86.88%	142.77%	531.33%	152.21%	148.45%	164.91%	100.00%	-
EY	9.62	5.85	1.57	5.49	5.63	5.06	8.36	2.36%
YoY %	64.44%	272.61%	-71.40%	-2.49%	11.26%	-39.47%	-	-
Horiz. %	115.07%	69.98%	18.78%	65.67%	67.34%	60.53%	100.00%	-
DY	3.75	2.96	3.30	3.19	2.24	3.23	2.90	4.37%
YoY %	26.69%	-10.30%	3.45%	42.41%	-30.65%	11.38%	-	-
Horiz. %	129.31%	102.07%	113.79%	110.00%	77.24%	111.38%	100.00%	-
P/NAPS	0.95	1.44	1.44	1.42	1.84	1.70	1.48	-7.11%
YoY %	-34.03%	0.00%	1.41%	-22.83%	8.24%	14.86%	-	-
Horiz. %	64.19%	97.30%	97.30%	95.95%	124.32%	114.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	25/08/14	22/08/13	28/08/12	25/08/11	25/08/10	28/08/09	-
Price	1.25	1.88	1.77	1.82	2.14	2.30	2.13	-
P/RPS	0.42	0.71	0.75	0.69	1.01	1.02	0.74	-9.00%
YoY %	-40.85%	-5.33%	8.70%	-31.68%	-0.98%	37.84%	-	-
Horiz. %	56.76%	95.95%	101.35%	93.24%	136.49%	137.84%	100.00%	-
P/EPS	9.42	17.00	61.86	17.64	15.53	21.02	13.78	-6.14%
YoY %	-44.59%	-72.52%	250.68%	13.59%	-26.12%	52.54%	-	-
Horiz. %	68.36%	123.37%	448.91%	128.01%	112.70%	152.54%	100.00%	-
EY	10.62	5.88	1.62	5.67	6.44	4.76	7.26	6.54%
YoY %	80.61%	262.96%	-71.43%	-11.96%	35.29%	-34.44%	-	-
Horiz. %	146.28%	80.99%	22.31%	78.10%	88.71%	65.56%	100.00%	-
DY	4.14	2.98	3.39	3.30	2.57	3.03	2.52	8.62%
YoY %	38.93%	-12.09%	2.73%	28.40%	-15.18%	20.24%	-	-
Horiz. %	164.29%	118.25%	134.52%	130.95%	101.98%	120.24%	100.00%	-
P/NAPS	0.86	1.44	1.40	1.38	1.61	1.81	1.70	-10.73%
YoY %	-40.28%	2.86%	1.45%	-14.29%	-11.05%	6.47%	-	-
Horiz. %	50.59%	84.71%	82.35%	81.18%	94.71%	106.47%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-14 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-14 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-14 16:00:00

TURTLE SYSTEM 20

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

405

GENTING

GENTING BHD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

369

PTRANS

PERAK TRANSIT BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

334

HLIND

HONG LEONG INDUSTRIES BHD

324

GENM

GENTING MALAYSIA BERHAD

286

TOPGLOV

TOP GLOVE CORPORATION BHD

261

PBBANK

PUBLIC BANK BHD

239

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More