[WASCO] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 57.11%

YoY- 286.87%

Quarter Report

WSCB_Q2'14 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,371,120	1,523,966	2,287,848	2,044,602	1,815,846	1,998,174	1,640,048	-2.93%
YoY %	-10.03%	-33.39%	11.90%	12.60%	-9.12%	21.84%	-	-
Horiz. %	83.60%	92.92%	139.50%	124.67%	110.72%	121.84%	100.00%	-
PBT	-199,383	-3,755	130,345	157,925	37,658	128,088	157,215	-
YoY %	-5,209.80%	-102.88%	-17.46%	319.37%	-70.60%	-18.53%	-	-
Horiz. %	-126.82%	-2.39%	82.91%	100.45%	23.95%	81.47%	100.00%	-
Tax	-7,102	-36,467	-37,743	-54,288	-23,484	-27,707	-37,540	-24.21%
YoY %	80.52%	3.38%	30.48%	-131.17%	15.24%	26.19%	-	-
Horiz. %	18.92%	97.14%	100.54%	144.61%	62.56%	73.81%	100.00%	-
NP	-206,485	-40,222	92,602	103,637	14,174	100,381	119,675	-
YoY %	-413.36%	-143.44%	-10.65%	631.18%	-85.88%	-16.12%	-	-
Horiz. %	-172.54%	-33.61%	77.38%	86.60%	11.84%	83.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-199,796	-32,884	102,654	85,603	22,127	78,641	106,817	-
YoY %	-507.58%	-132.03%	19.92%	286.87%	-71.86%	-26.38%	-	-
Horiz. %	-187.05%	-30.79%	96.10%	80.14%	20.71%	73.62%	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%	-
YoY %	-	-	-15.76%	-44.87%	188.30%	-9.42%	-	-
Horiz. %	-	-	121.27%	143.97%	261.14%	90.58%	100.00%	-
Total Cost	1,577,605	1,564,188	2,195,246	1,940,965	1,801,672	1,897,793	1,520,373	0.61%
YoY %	0.86%	-28.75%	13.10%	7.73%	-5.06%	24.82%	-	-
Horiz. %	103.76%	102.88%	144.39%	127.66%	118.50%	124.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	788,246	1,084,843	1,121,333	1,013,808	974,327	1,006,010	1,030,671	-4.36%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.39%	-	-
Horiz. %	76.48%	105.26%	108.80%	98.36%	94.53%	97.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	11,623	39,922	43,204	46,271	46,101	42,598	-
YoY %	-	-70.89%	-7.60%	-6.63%	0.37%	8.22%	-	-
Horiz. %	-	27.29%	93.72%	101.42%	108.62%	108.22%	100.00%	-
Div Payout %	-	0.00%	38.89%	50.47%	209.12%	58.62%	39.88%	-
YoY %	-	0.00%	-22.94%	-75.87%	256.74%	46.99%	-	-
Horiz. %	-	0.00%	97.52%	126.55%	524.37%	146.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	788,246	1,084,843	1,121,333	1,013,808	974,327	1,006,010	1,030,671	-4.36%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.39%	-	-
Horiz. %	76.48%	105.26%	108.80%	98.36%	94.53%	97.61%	100.00%	-
NOSH	774,888	774,888	774,888	774,888	774,888	774,888	774,940	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-15.06%	-2.64%	4.05%	5.07%	0.78%	5.02%	7.30%	-
YoY %	-470.45%	-165.19%	-20.12%	550.00%	-84.46%	-31.23%	-	-
Horiz. %	-206.30%	-36.16%	55.48%	69.45%	10.68%	68.77%	100.00%	-
ROE	-25.35%	-3.03%	9.15%	8.44%	2.27%	7.82%	10.36%	-
YoY %	-736.63%	-133.11%	8.41%	271.81%	-70.97%	-24.52%	-	-
Horiz. %	-244.69%	-29.25%	88.32%	81.47%	21.91%	75.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	177.42	196.67	295.84	264.19	234.83	262.18	211.64	-2.89%
YoY %	-9.79%	-33.52%	11.98%	12.50%	-10.43%	23.88%	-	-
Horiz. %	83.83%	92.93%	139.78%	124.83%	110.96%	123.88%	100.00%	-
EPS	-25.85	-4.24	13.27	11.06	2.86	10.32	13.78	-
YoY %	-509.67%	-131.95%	19.98%	286.71%	-72.29%	-25.11%	-	-
Horiz. %	-187.59%	-30.77%	96.30%	80.26%	20.75%	74.89%	100.00%	-
DPS	0.00	1.50	5.17	5.60	6.00	6.00	5.50	-
YoY %	0.00%	-70.99%	-7.68%	-6.67%	0.00%	9.09%	-	-
Horiz. %	0.00%	27.27%	94.00%	101.82%	109.09%	109.09%	100.00%	-
NAPS	1.02	1.40	1.45	1.31	1.26	1.32	1.33	-4.32%
YoY %	-27.14%	-3.45%	10.69%	3.97%	-4.55%	-0.75%	-	-
Horiz. %	76.69%	105.26%	109.02%	98.50%	94.74%	99.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 774,888
RPS	176.94	196.67	295.25	263.86	234.34	257.87	211.65	-2.93%
YoY %	-10.03%	-33.39%	11.90%	12.60%	-9.12%	21.84%	-	-
Horiz. %	83.60%	92.92%	139.50%	124.67%	110.72%	121.84%	100.00%	-
EPS	-25.78	-4.24	13.25	11.05	2.86	10.15	13.78	-
YoY %	-508.02%	-132.00%	19.91%	286.36%	-71.82%	-26.34%	-	-
Horiz. %	-187.08%	-30.77%	96.15%	80.19%	20.75%	73.66%	100.00%	-
DPS	0.00	1.50	5.15	5.58	5.97	5.95	5.50	-
YoY %	0.00%	-70.87%	-7.71%	-6.53%	0.34%	8.18%	-	-
Horiz. %	0.00%	27.27%	93.64%	101.45%	108.55%	108.18%	100.00%	-
NAPS	1.0172	1.40	1.4471	1.3083	1.2574	1.2983	1.3301	-4.36%
YoY %	-27.34%	-3.25%	10.61%	4.05%	-3.15%	-2.39%	-	-
Horiz. %	76.48%	105.26%	108.80%	98.36%	94.53%	97.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.94	0.71	1.38	1.89	1.82	1.88	2.45	-
P/RPS	0.53	0.36	0.47	0.72	0.78	0.72	1.16	-12.22%
YoY %	47.22%	-23.40%	-34.72%	-7.69%	8.33%	-37.93%	-	-
Horiz. %	45.69%	31.03%	40.52%	62.07%	67.24%	62.07%	100.00%	-
P/EPS	-3.64	-16.73	10.40	17.09	63.60	18.22	17.77	-
YoY %	78.24%	-260.87%	-39.15%	-73.13%	249.07%	2.53%	-	-
Horiz. %	-20.48%	-94.15%	58.53%	96.17%	357.91%	102.53%	100.00%	-
EY	-27.50	-5.98	9.62	5.85	1.57	5.49	5.63	-
YoY %	-359.87%	-162.16%	64.44%	272.61%	-71.40%	-2.49%	-	-
Horiz. %	-488.45%	-106.22%	170.87%	103.91%	27.89%	97.51%	100.00%	-
DY	0.00	2.11	3.75	2.96	3.30	3.19	2.24	-
YoY %	0.00%	-43.73%	26.69%	-10.30%	3.45%	42.41%	-	-
Horiz. %	0.00%	94.20%	167.41%	132.14%	147.32%	142.41%	100.00%	-
P/NAPS	0.92	0.51	0.95	1.44	1.44	1.42	1.84	-10.90%
YoY %	80.39%	-46.32%	-34.03%	0.00%	1.41%	-22.83%	-	-
Horiz. %	50.00%	27.72%	51.63%	78.26%	78.26%	77.17%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	30/08/16	28/08/15	25/08/14	22/08/13	28/08/12	25/08/11	-
Price	1.03	0.845	1.25	1.88	1.77	1.82	2.14	-
P/RPS	0.58	0.43	0.42	0.71	0.75	0.69	1.01	-8.82%
YoY %	34.88%	2.38%	-40.85%	-5.33%	8.70%	-31.68%	-	-
Horiz. %	57.43%	42.57%	41.58%	70.30%	74.26%	68.32%	100.00%	-
P/EPS	-3.98	-19.91	9.42	17.00	61.86	17.64	15.53	-
YoY %	80.01%	-311.36%	-44.59%	-72.52%	250.68%	13.59%	-	-
Horiz. %	-25.63%	-128.20%	60.66%	109.47%	398.33%	113.59%	100.00%	-
EY	-25.10	-5.02	10.62	5.88	1.62	5.67	6.44	-
YoY %	-400.00%	-147.27%	80.61%	262.96%	-71.43%	-11.96%	-	-
Horiz. %	-389.75%	-77.95%	164.91%	91.30%	25.16%	88.04%	100.00%	-
DY	0.00	1.78	4.14	2.98	3.39	3.30	2.57	-
YoY %	0.00%	-57.00%	38.93%	-12.09%	2.73%	28.40%	-	-
Horiz. %	0.00%	69.26%	161.09%	115.95%	131.91%	128.40%	100.00%	-
P/NAPS	1.01	0.60	0.86	1.44	1.40	1.38	1.61	-7.47%
YoY %	68.33%	-30.23%	-40.28%	2.86%	1.45%	-14.29%	-	-
Horiz. %	62.73%	37.27%	53.42%	89.44%	86.96%	85.71%	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

2024-05-15 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 12:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 12:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-15 12:15:00

EMA 5

5 Mins

BUY

2024-05-15 12:15:00

TURTLE SYSTEM 20

5 Mins

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

TOPGLOV

TOP GLOVE CORPORATION BHD

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.23

+0.27

385,960,100

SUPERMX

1.04

+0.175

218,910,200

CAREPLS

0.375

+0.07

182,172,900

SINKUNG

0.14

+0.01

181,631,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

109,521,500

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.025

0.00

73,411,700

ICONIC

0.12

+0.01

68,046,300

HARTA

3.74

+0.78

58,403,000

More active Stocks

HARTA

3.74

+0.78

58,403,000

KOSSAN

2.74

+0.36

37,175,600

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

163,000

TOPGLOV

1.23

+0.27

385,960,100

KOSSAN-C60

0.78

+0.27

56,000

GREATEC

4.76

+0.23

1,830,300

F&N

32.48

+0.20

193,400

HLIND

10.88

+0.20

9,700

HARTA-C1X

0.36

+0.195

1,406,900

More gainer Stocks

AJI

16.64

-0.24

205,800

MSM

2.93

-0.21

4,630,100

PPB

15.40

-0.20

176,300

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

SUNWAY

3.36

-0.15

19,442,700

PETDAG

20.86

-0.14

133,500

SBAGAN

6.49

-0.12

71,700

KUAISHO-C17

0.08

-0.12

58,800

MPI

32.48

-0.12

45,300

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