[WASCO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 34.51%
YoY- -53.86%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,833,198 1,792,112 1,963,592 1,523,356 1,501,504 1,558,728 1,638,484 7.76%
PBT 186,352 206,182 274,728 86,156 67,861 64,064 153,904 13.58%
Tax -38,782 -43,908 -67,748 -21,204 -18,221 -11,236 -33,276 10.73%
NP 147,569 162,274 206,980 64,952 49,640 52,828 120,628 14.36%
-
NP to SH 121,138 139,122 173,472 55,981 41,617 37,450 68,096 46.76%
-
Tax Rate 20.81% 21.30% 24.66% 24.61% 26.85% 17.54% 21.62% -
Total Cost 1,685,629 1,629,838 1,756,612 1,458,404 1,451,864 1,505,900 1,517,856 7.23%
-
Net Worth 993,478 1,026,816 1,009,095 974,907 939,420 974,620 953,343 2.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 30,335 46,322 - 34,274 20,202 30,696 - -
Div Payout % 25.04% 33.30% - 61.22% 48.54% 81.97% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 993,478 1,026,816 1,009,095 974,907 939,420 974,620 953,343 2.78%
NOSH 758,380 772,042 770,301 761,646 757,597 767,418 756,622 0.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.05% 9.05% 10.54% 4.26% 3.31% 3.39% 7.36% -
ROE 12.19% 13.55% 17.19% 5.74% 4.43% 3.84% 7.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 241.73 232.13 254.91 200.01 198.19 203.11 216.55 7.60%
EPS 15.97 18.02 22.52 7.35 5.49 4.88 9.00 46.51%
DPS 4.00 6.00 0.00 4.50 2.67 4.00 0.00 -
NAPS 1.31 1.33 1.31 1.28 1.24 1.27 1.26 2.62%
Adjusted Per Share Value based on latest NOSH - 773,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 236.58 231.27 253.40 196.59 193.77 201.16 211.45 7.76%
EPS 15.63 17.95 22.39 7.22 5.37 4.83 8.79 46.72%
DPS 3.91 5.98 0.00 4.42 2.61 3.96 0.00 -
NAPS 1.2821 1.3251 1.3022 1.2581 1.2123 1.2578 1.2303 2.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.97 2.45 2.11 2.07 2.16 2.16 2.60 -
P/RPS 0.81 1.06 0.83 1.03 1.09 1.06 1.20 -23.03%
P/EPS 12.33 13.60 9.37 28.16 39.32 44.26 28.89 -43.28%
EY 8.11 7.36 10.67 3.55 2.54 2.26 3.46 76.36%
DY 2.03 2.45 0.00 2.17 1.23 1.85 0.00 -
P/NAPS 1.50 1.84 1.61 1.62 1.74 1.70 2.06 -19.04%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 25/08/11 11/05/11 17/02/11 30/11/10 25/08/10 31/05/10 -
Price 2.05 2.14 2.18 2.31 2.02 2.30 2.21 -
P/RPS 0.85 0.92 0.86 1.15 1.02 1.13 1.02 -11.43%
P/EPS 12.83 11.88 9.68 31.43 36.77 47.13 24.56 -35.11%
EY 7.79 8.42 10.33 3.18 2.72 2.12 4.07 54.09%
DY 1.95 2.80 0.00 1.95 1.32 1.74 0.00 -
P/NAPS 1.56 1.61 1.66 1.80 1.63 1.81 1.75 -7.36%

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