[WASCO] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	2,219,421	2,269,288	2,343,194	2,273,452	2,155,730	2,008,978	1,927,607	9.86%
YoY %	-2.20%	-3.15%	3.07%	5.46%	7.30%	4.22%	-	-
Horiz. %	115.14%	117.73%	121.56%	117.94%	111.83%	104.22%	100.00%	-
PBT	200,917	174,758	152,913	129,888	114,353	111,594	114,065	45.90%
YoY %	14.97%	14.29%	17.73%	13.59%	2.47%	-2.17%	-	-
Horiz. %	176.14%	153.21%	134.06%	113.87%	100.25%	97.83%	100.00%	-
Tax	-32,215	-26,425	-19,864	-13,354	-3,541	-8,055	-18,232	46.20%
YoY %	-21.91%	-33.03%	-48.75%	-277.13%	56.04%	55.82%	-	-
Horiz. %	176.69%	144.94%	108.95%	73.24%	19.42%	44.18%	100.00%	-
NP	168,702	148,333	133,049	116,534	110,812	103,539	95,833	45.84%
YoY %	13.73%	11.49%	14.17%	5.16%	7.02%	8.04%	-	-
Horiz. %	176.04%	154.78%	138.83%	121.60%	115.63%	108.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,693	112,321	115,596	104,123	101,421	96,882	85,919	24.75%
YoY %	6.56%	-2.83%	11.02%	2.66%	4.69%	12.76%	-	-
Horiz. %	139.31%	130.73%	134.54%	121.19%	118.04%	112.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.03%	15.12%	12.99%	10.28%	3.10%	7.22%	15.98%	-
YoY %	6.02%	16.40%	26.36%	231.61%	-57.06%	-54.82%	-	-
Horiz. %	100.31%	94.62%	81.29%	64.33%	19.40%	45.18%	100.00%	-
Total Cost	2,050,719	2,120,955	2,210,145	2,156,918	2,044,918	1,905,439	1,831,774	7.82%
YoY %	-3.31%	-4.04%	2.47%	5.48%	7.32%	4.02%	-	-
Horiz. %	111.95%	115.79%	120.66%	117.75%	111.64%	104.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	967,936	938,169	885,428	850,640	823,133	743,739	689,914	25.34%
YoY %	3.17%	5.96%	4.09%	3.34%	10.67%	7.80%	-	-
Horiz. %	140.30%	135.98%	128.34%	123.30%	119.31%	107.80%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	41,494	43,988	43,988	46,940	46,940	35,572	35,572	10.82%
YoY %	-5.67%	0.00%	-6.29%	0.00%	31.96%	0.00%	-	-
Horiz. %	116.65%	123.66%	123.66%	131.96%	131.96%	100.00%	100.00%	-
Div Payout %	34.67%	39.16%	38.05%	45.08%	46.28%	36.72%	41.40%	-
YoY %	-11.47%	2.92%	-15.59%	-2.59%	26.03%	-11.30%	-	-
Horiz. %	83.74%	94.59%	91.91%	108.89%	111.79%	88.70%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	967,936	938,169	885,428	850,640	823,133	743,739	689,914	25.34%
YoY %	3.17%	5.96%	4.09%	3.34%	10.67%	7.80%	-	-
Horiz. %	140.30%	135.98%	128.34%	123.30%	119.31%	107.80%	100.00%	-
NOSH	774,348	756,588	737,857	727,043	728,436	682,329	627,195	15.10%
YoY %	2.35%	2.54%	1.49%	-0.19%	6.76%	8.79%	-	-
Horiz. %	123.46%	120.63%	117.64%	115.92%	116.14%	108.79%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.60%	6.54%	5.68%	5.13%	5.14%	5.15%	4.97%	-
YoY %	16.21%	15.14%	10.72%	-0.19%	-0.19%	3.62%	-	-
Horiz. %	152.92%	131.59%	114.29%	103.22%	103.42%	103.62%	100.00%	-
ROE	12.37%	11.97%	13.06%	12.24%	12.32%	13.03%	12.45%	-
YoY %	3.34%	-8.35%	6.70%	-0.65%	-5.45%	4.66%	-	-
Horiz. %	99.36%	96.14%	104.90%	98.31%	98.96%	104.66%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	286.62	299.94	317.57	312.70	295.94	294.43	307.34	-4.55%
YoY %	-4.44%	-5.55%	1.56%	5.66%	0.51%	-4.20%	-	-
Horiz. %	93.26%	97.59%	103.33%	101.74%	96.29%	95.80%	100.00%	-
EPS	15.46	14.85	15.67	14.32	13.92	14.20	13.70	8.39%
YoY %	4.11%	-5.23%	9.43%	2.87%	-1.97%	3.65%	-	-
Horiz. %	112.85%	108.39%	114.38%	104.53%	101.61%	103.65%	100.00%	-
DPS	5.36	5.81	5.96	6.46	6.44	5.21	5.67	-3.68%
YoY %	-7.75%	-2.52%	-7.74%	0.31%	23.61%	-8.11%	-	-
Horiz. %	94.53%	102.47%	105.11%	113.93%	113.58%	91.89%	100.00%	-
NAPS	1.25	1.24	1.20	1.17	1.13	1.09	1.10	8.90%
YoY %	0.81%	3.33%	2.56%	3.54%	3.67%	-0.91%	-	-
Horiz. %	113.64%	112.73%	109.09%	106.36%	102.73%	99.09%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 727,043
RPS	286.42	292.85	302.39	293.39	278.20	259.26	248.76	9.86%
YoY %	-2.20%	-3.15%	3.07%	5.46%	7.31%	4.22%	-	-
Horiz. %	115.14%	117.72%	121.56%	117.94%	111.83%	104.22%	100.00%	-
EPS	15.45	14.50	14.92	13.44	13.09	12.50	11.09	24.76%
YoY %	6.55%	-2.82%	11.01%	2.67%	4.72%	12.71%	-	-
Horiz. %	139.31%	130.75%	134.54%	121.19%	118.03%	112.71%	100.00%	-
DPS	5.35	5.68	5.68	6.06	6.06	4.59	4.59	10.76%
YoY %	-5.81%	0.00%	-6.27%	0.00%	32.03%	0.00%	-	-
Horiz. %	116.56%	123.75%	123.75%	132.03%	132.03%	100.00%	100.00%	-
NAPS	1.2491	1.2107	1.1427	1.0978	1.0623	0.9598	0.8903	25.35%
YoY %	3.17%	5.95%	4.09%	3.34%	10.68%	7.81%	-	-
Horiz. %	140.30%	135.99%	128.35%	123.31%	119.32%	107.81%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.85	1.30	1.00	1.25	2.15	2.07	3.94	-
P/RPS	0.65	0.43	0.31	0.40	0.73	0.70	1.28	-36.37%
YoY %	51.16%	38.71%	-22.50%	-45.21%	4.29%	-45.31%	-	-
Horiz. %	50.78%	33.59%	24.22%	31.25%	57.03%	54.69%	100.00%	-
P/EPS	11.97	8.76	6.38	8.73	15.44	14.58	28.76	-44.28%
YoY %	36.64%	37.30%	-26.92%	-43.46%	5.90%	-49.30%	-	-
Horiz. %	41.62%	30.46%	22.18%	30.35%	53.69%	50.70%	100.00%	-
EY	8.36	11.42	15.67	11.46	6.48	6.86	3.48	79.46%
YoY %	-26.80%	-27.12%	36.74%	76.85%	-5.54%	97.13%	-	-
Horiz. %	240.23%	328.16%	450.29%	329.31%	186.21%	197.13%	100.00%	-
DY	2.90	4.47	5.96	5.17	3.00	2.52	1.44	59.54%
YoY %	-35.12%	-25.00%	15.28%	72.33%	19.05%	75.00%	-	-
Horiz. %	201.39%	310.42%	413.89%	359.03%	208.33%	175.00%	100.00%	-
P/NAPS	1.48	1.05	0.83	1.07	1.90	1.90	3.58	-44.53%
YoY %	40.95%	26.51%	-22.43%	-43.68%	0.00%	-46.93%	-	-
Horiz. %	41.34%	29.33%	23.18%	29.89%	53.07%	53.07%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/05/09	26/02/09	28/11/08	25/08/08	26/05/08	29/02/08	-
Price	2.13	1.81	1.12	1.07	1.57	2.37	2.20	-
P/RPS	0.74	0.60	0.35	0.34	0.53	0.80	0.72	1.84%
YoY %	23.33%	71.43%	2.94%	-35.85%	-33.75%	11.11%	-	-
Horiz. %	102.78%	83.33%	48.61%	47.22%	73.61%	111.11%	100.00%	-
P/EPS	13.78	12.19	7.15	7.47	11.28	16.69	16.06	-9.71%
YoY %	13.04%	70.49%	-4.28%	-33.78%	-32.41%	3.92%	-	-
Horiz. %	85.80%	75.90%	44.52%	46.51%	70.24%	103.92%	100.00%	-
EY	7.26	8.20	13.99	13.38	8.87	5.99	6.23	10.74%
YoY %	-11.46%	-41.39%	4.56%	50.85%	48.08%	-3.85%	-	-
Horiz. %	116.53%	131.62%	224.56%	214.77%	142.38%	96.15%	100.00%	-
DY	2.52	3.21	5.32	6.03	4.10	2.20	2.58	-1.55%
YoY %	-21.50%	-39.66%	-11.77%	47.07%	86.36%	-14.73%	-	-
Horiz. %	97.67%	124.42%	206.20%	233.72%	158.91%	85.27%	100.00%	-
P/NAPS	1.70	1.46	0.93	0.91	1.39	2.17	2.00	-10.27%
YoY %	16.44%	56.99%	2.20%	-34.53%	-35.94%	8.50%	-	-
Horiz. %	85.00%	73.00%	46.50%	45.50%	69.50%	108.50%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 12:10:00

ADX

10 Mins

BUY

2024-06-25 12:00:00

EMA 5

30 Mins

BUY

2024-06-25 11:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-25 11:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-25 11:30:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

ORIENT

6.97

-0.18

1,220,900

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More