[WASCO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -0.59%
YoY- 17920.1%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,558,728 1,976,912 2,224,464 1,768,218 1,576,916 903,650 766,250 12.55%
PBT 64,064 220,590 124,582 124,006 50,320 124,658 73,074 -2.16%
Tax -11,236 -28,572 -3,870 -33,252 -30,822 -17,514 -42,334 -19.82%
NP 52,828 192,018 120,712 90,754 19,498 107,144 30,740 9.43%
-
NP to SH 37,450 110,918 102,724 71,720 398 75,896 38,706 -0.54%
-
Tax Rate 17.54% 12.95% 3.11% 26.81% 61.25% 14.05% 57.93% -
Total Cost 1,505,900 1,784,894 2,103,752 1,677,464 1,557,418 796,506 735,510 12.67%
-
Net Worth 974,620 957,510 822,083 527,352 173,129 165,591 206,431 29.50%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 30,696 38,300 43,650 21,094 5,969 10,349 8,601 23.60%
Div Payout % 81.97% 34.53% 42.49% 29.41% 1,500.00% 13.64% 22.22% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 974,620 957,510 822,083 527,352 173,129 165,591 206,431 29.50%
NOSH 767,418 766,008 727,507 527,352 198,999 344,981 430,066 10.12%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.39% 9.71% 5.43% 5.13% 1.24% 11.86% 4.01% -
ROE 3.84% 11.58% 12.50% 13.60% 0.23% 45.83% 18.75% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 203.11 258.08 305.77 335.30 792.42 261.94 178.17 2.20%
EPS 4.88 14.48 14.12 11.28 0.20 22.00 9.00 -9.69%
DPS 4.00 5.00 6.00 4.00 3.00 3.00 2.00 12.24%
NAPS 1.27 1.25 1.13 1.00 0.87 0.48 0.48 17.59%
Adjusted Per Share Value based on latest NOSH - 524,235
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 201.16 255.12 287.07 228.19 203.50 116.62 98.89 12.55%
EPS 4.83 14.31 13.26 9.26 0.05 9.79 5.00 -0.57%
DPS 3.96 4.94 5.63 2.72 0.77 1.34 1.11 23.60%
NAPS 1.2578 1.2357 1.0609 0.6806 0.2234 0.2137 0.2664 29.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.16 1.85 2.15 3.72 2.30 1.94 1.72 -
P/RPS 1.06 0.72 0.70 1.11 0.29 0.74 0.97 1.48%
P/EPS 44.26 12.78 15.23 27.35 1,150.00 8.82 19.11 15.01%
EY 2.26 7.83 6.57 3.66 0.09 11.34 5.23 -13.04%
DY 1.85 2.70 2.79 1.08 1.30 1.55 1.16 8.08%
P/NAPS 1.70 1.48 1.90 3.72 2.64 4.04 3.58 -11.66%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 25/08/08 30/08/07 28/08/06 18/08/05 25/08/04 -
Price 2.30 2.13 1.57 3.64 2.23 2.00 1.48 -
P/RPS 1.13 0.83 0.51 1.09 0.28 0.76 0.83 5.27%
P/EPS 47.13 14.71 11.12 26.76 1,115.00 9.09 16.44 19.17%
EY 2.12 6.80 8.99 3.74 0.09 11.00 6.08 -16.09%
DY 1.74 2.35 3.82 1.10 1.35 1.50 1.35 4.31%
P/NAPS 1.81 1.70 1.39 3.64 2.56 4.17 3.08 -8.47%

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