[WASCO] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -24.89%
YoY- -29.33%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,604,633 1,523,356 1,581,198 1,741,213 1,923,308 1,950,308 2,073,976 -15.73%
PBT 116,362 86,156 121,045 167,519 229,232 245,782 216,528 -33.92%
Tax -29,822 -21,204 -33,646 -30,875 -41,473 -39,543 -21,792 23.28%
NP 86,540 64,952 87,399 136,644 187,759 206,239 194,736 -41.79%
-
NP to SH 82,325 55,981 66,053 84,588 112,622 121,322 123,670 -23.77%
-
Tax Rate 25.63% 24.61% 27.80% 18.43% 18.09% 16.09% 10.06% -
Total Cost 1,518,093 1,458,404 1,493,799 1,604,569 1,735,549 1,744,069 1,879,240 -13.27%
-
Net Worth 1,009,095 990,719 944,214 981,940 953,343 1,006,488 984,980 1.62%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 34,813 34,813 53,865 53,865 57,760 57,760 41,494 -11.05%
Div Payout % 42.29% 62.19% 81.55% 63.68% 51.29% 47.61% 33.55% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,009,095 990,719 944,214 981,940 953,343 1,006,488 984,980 1.62%
NOSH 770,301 773,999 761,463 773,181 756,622 774,222 775,575 -0.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.39% 4.26% 5.53% 7.85% 9.76% 10.57% 9.39% -
ROE 8.16% 5.65% 7.00% 8.61% 11.81% 12.05% 12.56% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 208.31 196.82 207.65 225.20 254.20 251.91 267.41 -15.35%
EPS 10.69 7.23 8.67 10.94 14.88 15.67 15.95 -23.43%
DPS 4.50 4.50 6.96 6.97 7.63 7.46 5.35 -10.90%
NAPS 1.31 1.28 1.24 1.27 1.26 1.30 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 773,181
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 207.08 196.59 204.06 224.71 248.20 251.69 267.65 -15.73%
EPS 10.62 7.22 8.52 10.92 14.53 15.66 15.96 -23.80%
DPS 4.49 4.49 6.95 6.95 7.45 7.45 5.35 -11.03%
NAPS 1.3022 1.2785 1.2185 1.2672 1.2303 1.2989 1.2711 1.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.11 2.07 2.16 2.16 2.60 2.35 2.41 -
P/RPS 1.01 1.05 1.04 0.96 1.02 0.93 0.90 7.99%
P/EPS 19.74 28.62 24.90 19.74 17.47 15.00 15.11 19.52%
EY 5.07 3.49 4.02 5.06 5.72 6.67 6.62 -16.30%
DY 2.13 2.17 3.22 3.23 2.94 3.17 2.22 -2.72%
P/NAPS 1.61 1.62 1.74 1.70 2.06 1.81 1.90 -10.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 19/11/09 -
Price 2.18 2.31 2.02 2.30 2.21 2.32 2.41 -
P/RPS 1.05 1.17 0.97 1.02 0.87 0.92 0.90 10.83%
P/EPS 20.40 31.94 23.29 21.02 14.85 14.81 15.11 22.17%
EY 4.90 3.13 4.29 4.76 6.74 6.75 6.62 -18.18%
DY 2.06 1.95 3.45 3.03 3.45 3.22 2.22 -4.86%
P/NAPS 1.66 1.80 1.63 1.81 1.75 1.78 1.90 -8.61%

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