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

Stock
[WASCO] WASCO BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -51.14%
YoY- -33.82%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
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 397,228 346,764 369,743 409,621 455,070 506,779 551,838 -19.63%
PBT 35,260 18,864 -6,444 38,476 70,149 65,338 55,269 -25.83%
Tax -7,538 -8,048 2,701 -8,319 -19,980 -5,277 -7,897 -3.04%
NP 27,722 10,816 -3,743 30,157 50,169 60,061 47,372 -29.96%
-
NP to SH 24,768 12,488 1,701 17,024 34,840 31,023 29,735 -11.44%
-
Tax Rate 21.38% 42.66% - 21.62% 28.48% 8.08% 14.29% -
Total Cost 369,506 335,948 373,486 379,464 404,901 446,718 504,466 -18.69%
-
Net Worth 990,719 944,214 981,940 953,343 1,006,488 984,980 967,936 1.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 19,349 - 15,463 - 38,401 - 19,358 -0.03%
Div Payout % 78.12% - 909.09% - 110.22% - 65.10% -
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 990,719 944,214 981,940 953,343 1,006,488 984,980 967,936 1.55%
NOSH 773,999 761,463 773,181 756,622 774,222 775,575 774,348 -0.02%
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 6.98% 3.12% -1.01% 7.36% 11.02% 11.85% 8.58% -
ROE 2.50% 1.32% 0.17% 1.79% 3.46% 3.15% 3.07% -
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 51.32 45.54 47.82 54.14 58.78 65.34 71.26 -19.60%
EPS 3.20 1.64 0.22 2.25 4.50 4.00 3.84 -11.41%
DPS 2.50 0.00 2.00 0.00 4.96 0.00 2.50 0.00%
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 51.26 44.75 47.72 52.86 58.73 65.40 71.22 -19.63%
EPS 3.20 1.61 0.22 2.20 4.50 4.00 3.84 -11.41%
DPS 2.50 0.00 2.00 0.00 4.96 0.00 2.50 0.00%
NAPS 1.2785 1.2185 1.2672 1.2303 1.2989 1.2711 1.2491 1.55%
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 4.03 4.74 4.52 4.80 4.00 3.69 2.60 33.82%
P/EPS 64.69 131.71 981.82 115.56 52.22 60.25 48.18 21.64%
EY 1.55 0.76 0.10 0.87 1.91 1.66 2.08 -17.76%
DY 1.21 0.00 0.93 0.00 2.11 0.00 1.35 -7.02%
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 4.50 4.44 4.81 4.08 3.95 3.69 2.99 31.23%
P/EPS 72.19 123.17 1,045.45 98.22 51.56 60.25 55.47 19.14%
EY 1.39 0.81 0.10 1.02 1.94 1.66 1.80 -15.78%
DY 1.08 0.00 0.87 0.00 2.14 0.00 1.17 -5.18%
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