[WASCO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.32%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,741,213 1,923,308 1,950,308 2,073,976 2,219,421 2,269,288 2,343,194 -18.00%
PBT 167,519 229,232 245,782 216,528 200,917 174,758 152,913 6.28%
Tax -30,875 -41,473 -39,543 -21,792 -32,215 -26,425 -19,864 34.29%
NP 136,644 187,759 206,239 194,736 168,702 148,333 133,049 1.79%
-
NP to SH 84,588 112,622 121,322 123,670 119,693 112,321 115,596 -18.84%
-
Tax Rate 18.43% 18.09% 16.09% 10.06% 16.03% 15.12% 12.99% -
Total Cost 1,604,569 1,735,549 1,744,069 1,879,240 2,050,719 2,120,955 2,210,145 -19.26%
-
Net Worth 981,940 953,343 1,006,488 984,980 967,936 938,169 885,428 7.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 53,865 57,760 57,760 41,494 41,494 43,988 43,988 14.50%
Div Payout % 63.68% 51.29% 47.61% 33.55% 34.67% 39.16% 38.05% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 981,940 953,343 1,006,488 984,980 967,936 938,169 885,428 7.16%
NOSH 773,181 756,622 774,222 775,575 774,348 756,588 737,857 3.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.85% 9.76% 10.57% 9.39% 7.60% 6.54% 5.68% -
ROE 8.61% 11.81% 12.05% 12.56% 12.37% 11.97% 13.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 225.20 254.20 251.91 267.41 286.62 299.94 317.57 -20.52%
EPS 10.94 14.88 15.67 15.95 15.46 14.85 15.67 -21.35%
DPS 6.97 7.63 7.46 5.35 5.36 5.81 5.96 11.03%
NAPS 1.27 1.26 1.30 1.27 1.25 1.24 1.20 3.86%
Adjusted Per Share Value based on latest NOSH - 775,575
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 224.71 248.20 251.69 267.65 286.42 292.85 302.39 -18.00%
EPS 10.92 14.53 15.66 15.96 15.45 14.50 14.92 -18.83%
DPS 6.95 7.45 7.45 5.35 5.35 5.68 5.68 14.44%
NAPS 1.2672 1.2303 1.2989 1.2711 1.2491 1.2107 1.1427 7.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.16 2.60 2.35 2.41 1.85 1.30 1.00 -
P/RPS 0.96 1.02 0.93 0.90 0.65 0.43 0.31 112.89%
P/EPS 19.74 17.47 15.00 15.11 11.97 8.76 6.38 112.77%
EY 5.06 5.72 6.67 6.62 8.36 11.42 15.67 -53.02%
DY 3.23 2.94 3.17 2.22 2.90 4.47 5.96 -33.60%
P/NAPS 1.70 2.06 1.81 1.90 1.48 1.05 0.83 61.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 23/02/10 19/11/09 28/08/09 29/05/09 26/02/09 -
Price 2.30 2.21 2.32 2.41 2.13 1.81 1.12 -
P/RPS 1.02 0.87 0.92 0.90 0.74 0.60 0.35 104.42%
P/EPS 21.02 14.85 14.81 15.11 13.78 12.19 7.15 105.62%
EY 4.76 6.74 6.75 6.62 7.26 8.20 13.99 -51.35%
DY 3.03 3.45 3.22 2.22 2.52 3.21 5.32 -31.36%
P/NAPS 1.81 1.75 1.78 1.90 1.70 1.46 0.93 56.07%

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