[WASCO] QoQ TTM Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.9%
YoY- 4.95%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,581,198 1,741,213 1,923,308 1,950,308 2,073,976 2,219,421 2,269,288 -21.38%
PBT 121,045 167,519 229,232 245,782 216,528 200,917 174,758 -21.69%
Tax -33,646 -30,875 -41,473 -39,543 -21,792 -32,215 -26,425 17.45%
NP 87,399 136,644 187,759 206,239 194,736 168,702 148,333 -29.69%
-
NP to SH 66,053 84,588 112,622 121,322 123,670 119,693 112,321 -29.78%
-
Tax Rate 27.80% 18.43% 18.09% 16.09% 10.06% 16.03% 15.12% -
Total Cost 1,493,799 1,604,569 1,735,549 1,744,069 1,879,240 2,050,719 2,120,955 -20.82%
-
Net Worth 944,214 981,940 953,343 1,006,488 984,980 967,936 938,169 0.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 53,865 53,865 57,760 57,760 41,494 41,494 43,988 14.44%
Div Payout % 81.55% 63.68% 51.29% 47.61% 33.55% 34.67% 39.16% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 944,214 981,940 953,343 1,006,488 984,980 967,936 938,169 0.42%
NOSH 761,463 773,181 756,622 774,222 775,575 774,348 756,588 0.42%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.53% 7.85% 9.76% 10.57% 9.39% 7.60% 6.54% -
ROE 7.00% 8.61% 11.81% 12.05% 12.56% 12.37% 11.97% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 207.65 225.20 254.20 251.91 267.41 286.62 299.94 -21.72%
EPS 8.67 10.94 14.88 15.67 15.95 15.46 14.85 -30.12%
DPS 6.96 6.97 7.63 7.46 5.35 5.36 5.81 12.78%
NAPS 1.24 1.27 1.26 1.30 1.27 1.25 1.24 0.00%
Adjusted Per Share Value based on latest NOSH - 774,222
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 204.06 224.71 248.20 251.69 267.65 286.42 292.85 -21.38%
EPS 8.52 10.92 14.53 15.66 15.96 15.45 14.50 -29.82%
DPS 6.95 6.95 7.45 7.45 5.35 5.35 5.68 14.38%
NAPS 1.2185 1.2672 1.2303 1.2989 1.2711 1.2491 1.2107 0.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.16 2.16 2.60 2.35 2.41 1.85 1.30 -
P/RPS 1.04 0.96 1.02 0.93 0.90 0.65 0.43 80.08%
P/EPS 24.90 19.74 17.47 15.00 15.11 11.97 8.76 100.53%
EY 4.02 5.06 5.72 6.67 6.62 8.36 11.42 -50.11%
DY 3.22 3.23 2.94 3.17 2.22 2.90 4.47 -19.62%
P/NAPS 1.74 1.70 2.06 1.81 1.90 1.48 1.05 39.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 23/02/10 19/11/09 28/08/09 29/05/09 -
Price 2.02 2.30 2.21 2.32 2.41 2.13 1.81 -
P/RPS 0.97 1.02 0.87 0.92 0.90 0.74 0.60 37.70%
P/EPS 23.29 21.02 14.85 14.81 15.11 13.78 12.19 53.91%
EY 4.29 4.76 6.74 6.75 6.62 7.26 8.20 -35.04%
DY 3.45 3.03 3.45 3.22 2.22 2.52 3.21 4.91%
P/NAPS 1.63 1.81 1.75 1.78 1.90 1.70 1.46 7.61%

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