[WASCO] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -7.17%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,523,356 1,581,198 1,741,213 1,923,308 1,950,308 2,073,976 2,219,421 -22.13%
PBT 86,156 121,045 167,519 229,232 245,782 216,528 200,917 -43.04%
Tax -21,204 -33,646 -30,875 -41,473 -39,543 -21,792 -32,215 -24.27%
NP 64,952 87,399 136,644 187,759 206,239 194,736 168,702 -46.98%
-
NP to SH 55,981 66,053 84,588 112,622 121,322 123,670 119,693 -39.66%
-
Tax Rate 24.61% 27.80% 18.43% 18.09% 16.09% 10.06% 16.03% -
Total Cost 1,458,404 1,493,799 1,604,569 1,735,549 1,744,069 1,879,240 2,050,719 -20.27%
-
Net Worth 990,719 944,214 981,940 953,343 1,006,488 984,980 967,936 1.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 34,813 53,865 53,865 57,760 57,760 41,494 41,494 -11.01%
Div Payout % 62.19% 81.55% 63.68% 51.29% 47.61% 33.55% 34.67% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 990,719 944,214 981,940 953,343 1,006,488 984,980 967,936 1.55%
NOSH 773,999 761,463 773,181 756,622 774,222 775,575 774,348 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.26% 5.53% 7.85% 9.76% 10.57% 9.39% 7.60% -
ROE 5.65% 7.00% 8.61% 11.81% 12.05% 12.56% 12.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 196.82 207.65 225.20 254.20 251.91 267.41 286.62 -22.11%
EPS 7.23 8.67 10.94 14.88 15.67 15.95 15.46 -39.66%
DPS 4.50 6.96 6.97 7.63 7.46 5.35 5.36 -10.97%
NAPS 1.28 1.24 1.27 1.26 1.30 1.27 1.25 1.58%
Adjusted Per Share Value based on latest NOSH - 756,622
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 196.59 204.06 224.71 248.20 251.69 267.65 286.42 -22.13%
EPS 7.22 8.52 10.92 14.53 15.66 15.96 15.45 -39.69%
DPS 4.49 6.95 6.95 7.45 7.45 5.35 5.35 -10.99%
NAPS 1.2785 1.2185 1.2672 1.2303 1.2989 1.2711 1.2491 1.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 2.16 2.16 2.60 2.35 2.41 1.85 -
P/RPS 1.05 1.04 0.96 1.02 0.93 0.90 0.65 37.55%
P/EPS 28.62 24.90 19.74 17.47 15.00 15.11 11.97 78.52%
EY 3.49 4.02 5.06 5.72 6.67 6.62 8.36 -44.05%
DY 2.17 3.22 3.23 2.94 3.17 2.22 2.90 -17.53%
P/NAPS 1.62 1.74 1.70 2.06 1.81 1.90 1.48 6.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 19/11/09 28/08/09 -
Price 2.31 2.02 2.30 2.21 2.32 2.41 2.13 -
P/RPS 1.17 0.97 1.02 0.87 0.92 0.90 0.74 35.60%
P/EPS 31.94 23.29 21.02 14.85 14.81 15.11 13.78 74.87%
EY 3.13 4.29 4.76 6.74 6.75 6.62 7.26 -42.84%
DY 1.95 3.45 3.03 3.45 3.22 2.22 2.52 -15.67%
P/NAPS 1.80 1.63 1.81 1.75 1.78 1.90 1.70 3.87%

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