[WASCO] YoY TTM 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- -33.35%
YoY- -71.86%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,523,966 2,287,848 2,044,602 1,815,846 1,998,174 1,640,048 1,741,213 -2.19%
PBT -3,755 130,345 157,925 37,658 128,088 157,215 167,519 -
Tax -36,467 -37,743 -54,288 -23,484 -27,707 -37,540 -30,875 2.81%
NP -40,222 92,602 103,637 14,174 100,381 119,675 136,644 -
-
NP to SH -32,884 102,654 85,603 22,127 78,641 106,817 84,588 -
-
Tax Rate - 28.96% 34.38% 62.36% 21.63% 23.88% 18.43% -
Total Cost 1,564,188 2,195,246 1,940,965 1,801,672 1,897,793 1,520,373 1,604,569 -0.42%
-
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 11,623 39,922 43,204 46,271 46,101 42,598 53,865 -22.53%
Div Payout % 0.00% 38.89% 50.47% 209.12% 58.62% 39.88% 63.68% -
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 -2.64% 4.05% 5.07% 0.78% 5.02% 7.30% 7.85% -
ROE -3.03% 9.15% 8.44% 2.27% 7.82% 10.36% 8.61% -
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 196.67 295.84 264.19 234.83 262.18 211.64 225.20 -2.23%
EPS -4.24 13.27 11.06 2.86 10.32 13.78 10.94 -
DPS 1.50 5.17 5.60 6.00 6.00 5.50 6.97 -22.56%
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 196.67 295.25 263.86 234.34 257.87 211.65 224.71 -2.19%
EPS -4.24 13.25 11.05 2.86 10.15 13.78 10.92 -
DPS 1.50 5.15 5.58 5.97 5.95 5.50 6.95 -22.53%
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 0.36 0.47 0.72 0.78 0.72 1.16 0.96 -15.06%
P/EPS -16.73 10.40 17.09 63.60 18.22 17.77 19.74 -
EY -5.98 9.62 5.85 1.57 5.49 5.63 5.06 -
DY 2.11 3.75 2.96 3.30 3.19 2.24 3.23 -6.84%
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 0.43 0.42 0.71 0.75 0.69 1.01 1.02 -13.39%
P/EPS -19.91 9.42 17.00 61.86 17.64 15.53 21.02 -
EY -5.02 10.62 5.88 1.62 5.67 6.44 4.76 -
DY 1.78 4.14 2.98 3.39 3.30 2.57 3.03 -8.47%
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