[WASCO] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -45.0%
YoY- -66.24%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,738,826 2,010,238 1,792,112 1,558,728 1,976,912 2,224,464 1,768,218 -0.27%
PBT 26,176 115,822 206,182 64,064 220,590 124,582 124,006 -22.81%
Tax -18,526 -15,264 -43,908 -11,236 -28,572 -3,870 -33,252 -9.28%
NP 7,650 100,558 162,274 52,828 192,018 120,712 90,754 -33.75%
-
NP to SH 14,834 75,656 139,122 37,450 110,918 102,724 71,720 -23.07%
-
Tax Rate 70.77% 13.18% 21.30% 17.54% 12.95% 3.11% 26.81% -
Total Cost 1,731,176 1,909,680 1,629,838 1,505,900 1,784,894 2,103,752 1,677,464 0.52%
-
Net Worth 974,327 1,006,010 1,026,816 974,620 957,510 822,083 527,352 10.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 30,931 45,727 46,322 30,696 38,300 43,650 21,094 6.58%
Div Payout % 208.51% 60.44% 33.30% 81.97% 34.53% 42.49% 29.41% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 974,327 1,006,010 1,026,816 974,620 957,510 822,083 527,352 10.76%
NOSH 774,888 774,888 772,042 767,418 766,008 727,507 527,352 6.61%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.44% 5.00% 9.05% 3.39% 9.71% 5.43% 5.13% -
ROE 1.52% 7.52% 13.55% 3.84% 11.58% 12.50% 13.60% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 224.86 263.77 232.13 203.11 258.08 305.77 335.30 -6.43%
EPS 1.92 9.96 18.02 4.88 14.48 14.12 11.28 -25.53%
DPS 4.00 6.00 6.00 4.00 5.00 6.00 4.00 0.00%
NAPS 1.26 1.32 1.33 1.27 1.25 1.13 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 773,181
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 224.40 259.42 231.27 201.16 255.12 287.07 228.19 -0.27%
EPS 1.91 9.76 17.95 4.83 14.31 13.26 9.26 -23.11%
DPS 3.99 5.90 5.98 3.96 4.94 5.63 2.72 6.58%
NAPS 1.2574 1.2983 1.3251 1.2578 1.2357 1.0609 0.6806 10.76%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.82 1.88 2.45 2.16 1.85 2.15 3.72 -
P/RPS 0.81 0.71 1.06 1.06 0.72 0.70 1.11 -5.11%
P/EPS 94.87 18.94 13.60 44.26 12.78 15.23 27.35 23.01%
EY 1.05 5.28 7.36 2.26 7.83 6.57 3.66 -18.77%
DY 2.20 3.19 2.45 1.85 2.70 2.79 1.08 12.57%
P/NAPS 1.44 1.42 1.84 1.70 1.48 1.90 3.72 -14.61%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 28/08/12 25/08/11 25/08/10 28/08/09 25/08/08 30/08/07 -
Price 1.77 1.82 2.14 2.30 2.13 1.57 3.64 -
P/RPS 0.79 0.69 0.92 1.13 0.83 0.51 1.09 -5.21%
P/EPS 92.27 18.33 11.88 47.13 14.71 11.12 26.76 22.88%
EY 1.08 5.45 8.42 2.12 6.80 8.99 3.74 -18.68%
DY 2.26 3.30 2.80 1.74 2.35 3.82 1.10 12.73%
P/NAPS 1.40 1.38 1.61 1.81 1.70 1.39 3.64 -14.70%

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