[WASCO] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.8%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,638,484 1,950,308 1,993,650 1,976,912 1,746,484 2,343,194 2,352,608 -21.44%
PBT 153,904 245,782 234,177 220,590 220,104 152,913 149,357 2.02%
Tax -33,276 -39,543 -26,084 -28,572 -25,556 -19,864 -23,513 26.07%
NP 120,628 206,239 208,093 192,018 194,548 133,049 125,844 -2.78%
-
NP to SH 68,096 121,322 115,309 110,918 102,896 115,596 104,544 -24.87%
-
Tax Rate 21.62% 16.09% 11.14% 12.95% 11.61% 12.99% 15.74% -
Total Cost 1,517,856 1,744,069 1,785,557 1,784,894 1,551,936 2,210,145 2,226,764 -22.56%
-
Net Worth 953,343 986,974 959,232 957,510 938,169 884,663 849,419 8.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 56,637 25,176 38,300 - 44,233 29,039 -
Div Payout % - 46.68% 21.83% 34.53% - 38.27% 27.78% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 953,343 986,974 959,232 957,510 938,169 884,663 849,419 8.00%
NOSH 756,622 759,211 755,301 766,008 756,588 737,219 725,999 2.79%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.36% 10.57% 10.44% 9.71% 11.14% 5.68% 5.35% -
ROE 7.14% 12.29% 12.02% 11.58% 10.97% 13.07% 12.31% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 216.55 256.89 263.95 258.08 230.84 317.84 324.05 -23.58%
EPS 9.00 15.98 15.27 14.48 13.60 15.68 14.40 -26.92%
DPS 0.00 7.46 3.33 5.00 0.00 6.00 4.00 -
NAPS 1.26 1.30 1.27 1.25 1.24 1.20 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 774,348
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 211.45 251.69 257.28 255.12 225.39 302.39 303.61 -21.44%
EPS 8.79 15.66 14.88 14.31 13.28 14.92 13.49 -24.85%
DPS 0.00 7.31 3.25 4.94 0.00 5.71 3.75 -
NAPS 1.2303 1.2737 1.2379 1.2357 1.2107 1.1417 1.0962 8.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.60 2.35 2.41 1.85 1.30 1.00 1.25 -
P/RPS 1.20 0.91 0.91 0.72 0.56 0.31 0.39 111.69%
P/EPS 28.89 14.71 15.79 12.78 9.56 6.38 8.68 123.08%
EY 3.46 6.80 6.33 7.83 10.46 15.68 11.52 -55.18%
DY 0.00 3.17 1.38 2.70 0.00 6.00 3.20 -
P/NAPS 2.06 1.81 1.90 1.48 1.05 0.83 1.07 54.82%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 19/11/09 28/08/09 29/05/09 26/02/09 28/11/08 -
Price 2.21 2.32 2.41 2.13 1.81 1.12 1.07 -
P/RPS 1.02 0.90 0.91 0.83 0.78 0.35 0.33 112.33%
P/EPS 24.56 14.52 15.79 14.71 13.31 7.14 7.43 122.06%
EY 4.07 6.89 6.33 6.80 7.51 14.00 13.46 -54.98%
DY 0.00 3.22 1.38 2.35 0.00 5.36 3.74 -
P/NAPS 1.75 1.78 1.90 1.70 1.46 0.93 0.91 54.70%

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