[WASCO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -43.87%
YoY- -33.82%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,523,356 1,501,504 1,558,728 1,638,484 1,950,308 1,993,650 1,976,912 -15.90%
PBT 86,156 67,861 64,064 153,904 245,782 234,177 220,590 -46.47%
Tax -21,204 -18,221 -11,236 -33,276 -39,543 -26,084 -28,572 -17.98%
NP 64,952 49,640 52,828 120,628 206,239 208,093 192,018 -51.35%
-
NP to SH 55,981 41,617 37,450 68,096 121,322 115,309 110,918 -36.53%
-
Tax Rate 24.61% 26.85% 17.54% 21.62% 16.09% 11.14% 12.95% -
Total Cost 1,458,404 1,451,864 1,505,900 1,517,856 1,744,069 1,785,557 1,784,894 -12.56%
-
Net Worth 974,907 939,420 974,620 953,343 986,974 959,232 957,510 1.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 34,274 20,202 30,696 - 56,637 25,176 38,300 -7.11%
Div Payout % 61.22% 48.54% 81.97% - 46.68% 21.83% 34.53% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 974,907 939,420 974,620 953,343 986,974 959,232 957,510 1.20%
NOSH 761,646 757,597 767,418 756,622 759,211 755,301 766,008 -0.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.26% 3.31% 3.39% 7.36% 10.57% 10.44% 9.71% -
ROE 5.74% 4.43% 3.84% 7.14% 12.29% 12.02% 11.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 200.01 198.19 203.11 216.55 256.89 263.95 258.08 -15.58%
EPS 7.35 5.49 4.88 9.00 15.98 15.27 14.48 -36.28%
DPS 4.50 2.67 4.00 0.00 7.46 3.33 5.00 -6.76%
NAPS 1.28 1.24 1.27 1.26 1.30 1.27 1.25 1.58%
Adjusted Per Share Value based on latest NOSH - 756,622
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 196.59 193.77 201.16 211.45 251.69 257.28 255.12 -15.90%
EPS 7.22 5.37 4.83 8.79 15.66 14.88 14.31 -36.54%
DPS 4.42 2.61 3.96 0.00 7.31 3.25 4.94 -7.12%
NAPS 1.2581 1.2123 1.2578 1.2303 1.2737 1.2379 1.2357 1.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 2.16 2.16 2.60 2.35 2.41 1.85 -
P/RPS 1.03 1.09 1.06 1.20 0.91 0.91 0.72 26.87%
P/EPS 28.16 39.32 44.26 28.89 14.71 15.79 12.78 69.08%
EY 3.55 2.54 2.26 3.46 6.80 6.33 7.83 -40.89%
DY 2.17 1.23 1.85 0.00 3.17 1.38 2.70 -13.52%
P/NAPS 1.62 1.74 1.70 2.06 1.81 1.90 1.48 6.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 19/11/09 28/08/09 -
Price 2.31 2.02 2.30 2.21 2.32 2.41 2.13 -
P/RPS 1.15 1.02 1.13 1.02 0.90 0.91 0.83 24.20%
P/EPS 31.43 36.77 47.13 24.56 14.52 15.79 14.71 65.66%
EY 3.18 2.72 2.12 4.07 6.89 6.33 6.80 -39.66%
DY 1.95 1.32 1.74 0.00 3.22 1.38 2.35 -11.66%
P/NAPS 1.80 1.63 1.81 1.75 1.78 1.90 1.70 3.87%

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