[WASCO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.83%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,950,308 2,073,976 2,219,421 2,269,288 2,343,194 2,273,452 2,155,730 -6.44%
PBT 245,782 216,528 200,917 174,758 152,913 129,888 114,353 66.31%
Tax -39,543 -21,792 -32,215 -26,425 -19,864 -13,354 -3,541 397.41%
NP 206,239 194,736 168,702 148,333 133,049 116,534 110,812 51.13%
-
NP to SH 121,322 123,670 119,693 112,321 115,596 104,123 101,421 12.65%
-
Tax Rate 16.09% 10.06% 16.03% 15.12% 12.99% 10.28% 3.10% -
Total Cost 1,744,069 1,879,240 2,050,719 2,120,955 2,210,145 2,156,918 2,044,918 -10.03%
-
Net Worth 1,006,488 984,980 967,936 938,169 885,428 850,640 823,133 14.30%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 57,760 41,494 41,494 43,988 43,988 46,940 46,940 14.78%
Div Payout % 47.61% 33.55% 34.67% 39.16% 38.05% 45.08% 46.28% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,006,488 984,980 967,936 938,169 885,428 850,640 823,133 14.30%
NOSH 774,222 775,575 774,348 756,588 737,857 727,043 728,436 4.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.57% 9.39% 7.60% 6.54% 5.68% 5.13% 5.14% -
ROE 12.05% 12.56% 12.37% 11.97% 13.06% 12.24% 12.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 251.91 267.41 286.62 299.94 317.57 312.70 295.94 -10.15%
EPS 15.67 15.95 15.46 14.85 15.67 14.32 13.92 8.19%
DPS 7.46 5.35 5.36 5.81 5.96 6.46 6.44 10.26%
NAPS 1.30 1.27 1.25 1.24 1.20 1.17 1.13 9.76%
Adjusted Per Share Value based on latest NOSH - 756,588
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 251.69 267.65 286.42 292.85 302.39 293.39 278.20 -6.44%
EPS 15.66 15.96 15.45 14.50 14.92 13.44 13.09 12.65%
DPS 7.45 5.35 5.35 5.68 5.68 6.06 6.06 14.71%
NAPS 1.2989 1.2711 1.2491 1.2107 1.1427 1.0978 1.0623 14.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.35 2.41 1.85 1.30 1.00 1.25 2.15 -
P/RPS 0.93 0.90 0.65 0.43 0.31 0.40 0.73 17.46%
P/EPS 15.00 15.11 11.97 8.76 6.38 8.73 15.44 -1.90%
EY 6.67 6.62 8.36 11.42 15.67 11.46 6.48 1.93%
DY 3.17 2.22 2.90 4.47 5.96 5.17 3.00 3.73%
P/NAPS 1.81 1.90 1.48 1.05 0.83 1.07 1.90 -3.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 28/08/09 29/05/09 26/02/09 28/11/08 25/08/08 -
Price 2.32 2.41 2.13 1.81 1.12 1.07 1.57 -
P/RPS 0.92 0.90 0.74 0.60 0.35 0.34 0.53 44.29%
P/EPS 14.81 15.11 13.78 12.19 7.15 7.47 11.28 19.84%
EY 6.75 6.62 7.26 8.20 13.99 13.38 8.87 -16.60%
DY 3.22 2.22 2.52 3.21 5.32 6.03 4.10 -14.83%
P/NAPS 1.78 1.90 1.70 1.46 0.93 0.91 1.39 17.87%

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