[WASCO] QoQ TTM 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- 6.56%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,923,308 1,950,308 2,073,976 2,219,421 2,269,288 2,343,194 2,273,452 -10.56%
PBT 229,232 245,782 216,528 200,917 174,758 152,913 129,888 46.09%
Tax -41,473 -39,543 -21,792 -32,215 -26,425 -19,864 -13,354 113.01%
NP 187,759 206,239 194,736 168,702 148,333 133,049 116,534 37.47%
-
NP to SH 112,622 121,322 123,670 119,693 112,321 115,596 104,123 5.37%
-
Tax Rate 18.09% 16.09% 10.06% 16.03% 15.12% 12.99% 10.28% -
Total Cost 1,735,549 1,744,069 1,879,240 2,050,719 2,120,955 2,210,145 2,156,918 -13.50%
-
Net Worth 953,343 1,006,488 984,980 967,936 938,169 885,428 850,640 7.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 57,760 57,760 41,494 41,494 43,988 43,988 46,940 14.84%
Div Payout % 51.29% 47.61% 33.55% 34.67% 39.16% 38.05% 45.08% -
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 1,006,488 984,980 967,936 938,169 885,428 850,640 7.90%
NOSH 756,622 774,222 775,575 774,348 756,588 737,857 727,043 2.69%
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 9.76% 10.57% 9.39% 7.60% 6.54% 5.68% 5.13% -
ROE 11.81% 12.05% 12.56% 12.37% 11.97% 13.06% 12.24% -
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 254.20 251.91 267.41 286.62 299.94 317.57 312.70 -12.90%
EPS 14.88 15.67 15.95 15.46 14.85 15.67 14.32 2.59%
DPS 7.63 7.46 5.35 5.36 5.81 5.96 6.46 11.74%
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 248.20 251.69 267.65 286.42 292.85 302.39 293.39 -10.56%
EPS 14.53 15.66 15.96 15.45 14.50 14.92 13.44 5.34%
DPS 7.45 7.45 5.35 5.35 5.68 5.68 6.06 14.77%
NAPS 1.2303 1.2989 1.2711 1.2491 1.2107 1.1427 1.0978 7.90%
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 1.02 0.93 0.90 0.65 0.43 0.31 0.40 86.75%
P/EPS 17.47 15.00 15.11 11.97 8.76 6.38 8.73 58.86%
EY 5.72 6.67 6.62 8.36 11.42 15.67 11.46 -37.10%
DY 2.94 3.17 2.22 2.90 4.47 5.96 5.17 -31.38%
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 0.87 0.92 0.90 0.74 0.60 0.35 0.34 87.18%
P/EPS 14.85 14.81 15.11 13.78 12.19 7.15 7.47 58.16%
EY 6.74 6.75 6.62 7.26 8.20 13.99 13.38 -36.71%
DY 3.45 3.22 2.22 2.52 3.21 5.32 6.03 -31.10%
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