[WASCO] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -15.03%
YoY- -42.21%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,102,954 2,221,688 1,748,607 2,001,944 1,772,127 1,581,198 2,073,976 0.23%
PBT 109,273 182,105 33,788 106,333 175,024 121,045 216,528 -10.76%
Tax -46,159 -50,416 -22,400 -29,108 -36,625 -33,646 -21,792 13.31%
NP 63,114 131,689 11,388 77,225 138,399 87,399 194,736 -17.11%
-
NP to SH 75,301 111,628 16,935 66,821 115,622 66,053 123,670 -7.93%
-
Tax Rate 42.24% 27.69% 66.30% 27.37% 20.93% 27.80% 10.06% -
Total Cost 2,039,840 2,089,999 1,737,219 1,924,719 1,633,728 1,493,799 1,879,240 1.37%
-
Net Worth 1,170,080 1,028,239 963,224 1,001,653 996,208 944,214 984,980 2.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 39,922 43,204 46,271 46,101 42,598 53,865 41,494 -0.64%
Div Payout % 53.02% 38.70% 273.23% 68.99% 36.84% 81.55% 33.55% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,170,080 1,028,239 963,224 1,001,653 996,208 944,214 984,980 2.91%
NOSH 774,888 774,888 774,888 774,888 760,464 761,463 775,575 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.00% 5.93% 0.65% 3.86% 7.81% 5.53% 9.39% -
ROE 6.44% 10.86% 1.76% 6.67% 11.61% 7.00% 12.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 271.39 287.37 228.74 257.82 233.03 207.65 267.41 0.24%
EPS 9.72 14.44 2.22 8.61 15.20 8.67 15.95 -7.91%
DPS 5.17 5.60 6.00 6.00 5.50 6.96 5.35 -0.56%
NAPS 1.51 1.33 1.26 1.29 1.31 1.24 1.27 2.92%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 271.39 286.71 225.66 258.35 228.69 204.06 267.65 0.23%
EPS 9.72 14.41 2.19 8.62 14.92 8.52 15.96 -7.92%
DPS 5.17 5.58 5.97 5.95 5.50 6.95 5.35 -0.56%
NAPS 1.51 1.327 1.2431 1.2926 1.2856 1.2185 1.2711 2.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.21 1.77 1.70 1.75 1.97 2.16 2.41 -
P/RPS 0.45 0.62 0.74 0.68 0.85 1.04 0.90 -10.90%
P/EPS 12.45 12.26 76.74 20.34 12.96 24.90 15.11 -3.17%
EY 8.03 8.16 1.30 4.92 7.72 4.02 6.62 3.26%
DY 4.27 3.16 3.53 3.43 2.79 3.22 2.22 11.51%
P/NAPS 0.80 1.33 1.35 1.36 1.50 1.74 1.90 -13.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 28/11/14 25/11/13 26/11/12 15/11/11 30/11/10 19/11/09 -
Price 1.08 1.58 1.72 1.80 2.05 2.02 2.41 -
P/RPS 0.40 0.55 0.75 0.70 0.88 0.97 0.90 -12.63%
P/EPS 11.11 10.94 77.64 20.92 13.48 23.29 15.11 -4.99%
EY 9.00 9.14 1.29 4.78 7.42 4.29 6.62 5.24%
DY 4.79 3.54 3.49 3.33 2.68 3.45 2.22 13.66%
P/NAPS 0.72 1.19 1.37 1.40 1.56 1.63 1.90 -14.92%

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