[WASCO] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	1,993,650	2,352,608	1,928,465	1,544,721	1,131,061	759,988	702,929	18.95%
YoY %	-15.26%	21.99%	24.84%	36.57%	48.83%	8.12%	-	-
Horiz. %	283.62%	334.69%	274.35%	219.75%	160.91%	108.12%	100.00%	-
PBT	234,177	149,357	131,028	52,204	121,108	59,277	61,644	24.88%
YoY %	56.79%	13.99%	150.99%	-56.89%	104.31%	-3.84%	-	-
Horiz. %	379.89%	242.29%	212.56%	84.69%	196.46%	96.16%	100.00%	-
Tax	-26,084	-23,513	-30,338	-24,449	-18,120	-33,030	-42,585	-7.83%
YoY %	-10.93%	22.50%	-24.09%	-34.93%	45.14%	22.44%	-	-
Horiz. %	61.25%	55.21%	71.24%	57.41%	42.55%	77.56%	100.00%	-
NP	208,093	125,844	100,689	27,754	102,988	26,246	19,058	48.89%
YoY %	65.36%	24.98%	262.79%	-73.05%	292.40%	37.72%	-	-
Horiz. %	1,091.89%	660.32%	528.33%	145.63%	540.39%	137.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,309	104,544	80,272	17,578	71,528	31,646	19,170	34.82%
YoY %	10.30%	30.24%	356.66%	-75.43%	126.03%	65.08%	-	-
Horiz. %	601.51%	545.35%	418.74%	91.70%	373.12%	165.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.14%	15.74%	23.15%	46.83%	14.96%	55.72%	69.08%	-
YoY %	-29.22%	-32.01%	-50.57%	213.03%	-73.15%	-19.34%	-	-
Horiz. %	16.13%	22.79%	33.51%	67.79%	21.66%	80.66%	100.00%	-
Total Cost	1,785,557	2,226,764	1,827,776	1,516,966	1,028,073	733,741	683,870	17.32%
YoY %	-19.81%	21.83%	20.49%	47.55%	40.11%	7.29%	-	-
Horiz. %	261.10%	325.61%	267.27%	221.82%	150.33%	107.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	959,232	849,419	550,139	345,110	147,263	204,037	130,709	39.35%
YoY %	12.93%	54.40%	59.41%	134.35%	-27.83%	56.10%	-	-
Horiz. %	733.87%	649.86%	420.89%	264.03%	112.66%	156.10%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	25,176	29,039	13,839	7,755	7,012	5,552	5,446	29.03%
YoY %	-13.30%	109.83%	78.45%	10.60%	26.30%	1.95%	-	-
Horiz. %	462.28%	533.22%	254.11%	142.40%	128.76%	101.95%	100.00%	-
Div Payout %	21.83%	27.78%	17.24%	44.12%	9.80%	17.54%	28.41%	-
YoY %	-21.42%	61.14%	-60.92%	350.20%	-44.13%	-38.26%	-	-
Horiz. %	76.84%	97.78%	60.68%	155.30%	34.49%	61.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	959,232	849,419	550,139	345,110	147,263	204,037	130,709	39.35%
YoY %	12.93%	54.40%	59.41%	134.35%	-27.83%	56.10%	-	-
Horiz. %	733.87%	649.86%	420.89%	264.03%	112.66%	156.10%	100.00%	-
NOSH	755,301	725,999	518,999	387,764	350,627	416,403	326,772	14.97%
YoY %	4.04%	39.88%	33.84%	10.59%	-15.80%	27.43%	-	-
Horiz. %	231.14%	222.17%	158.83%	118.67%	107.30%	127.43%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	10.44%	5.35%	5.22%	1.80%	9.11%	3.45%	2.71%	-
YoY %	95.14%	2.49%	190.00%	-80.24%	164.06%	27.31%	-	-
Horiz. %	385.24%	197.42%	192.62%	66.42%	336.16%	127.31%	100.00%	-
ROE	12.02%	12.31%	14.59%	5.09%	48.57%	15.51%	14.67%	-
YoY %	-2.36%	-15.63%	186.64%	-89.52%	213.15%	5.73%	-	-
Horiz. %	81.94%	83.91%	99.45%	34.70%	331.08%	105.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	263.95	324.05	371.57	398.37	322.58	182.51	215.11	3.46%
YoY %	-18.55%	-12.79%	-6.73%	23.49%	76.75%	-15.16%	-	-
Horiz. %	122.70%	150.64%	172.73%	185.19%	149.96%	84.84%	100.00%	-
EPS	15.27	14.40	15.47	4.53	20.40	7.60	5.87	17.25%
YoY %	6.04%	-6.92%	241.50%	-77.79%	168.42%	29.47%	-	-
Horiz. %	260.14%	245.32%	263.54%	77.17%	347.53%	129.47%	100.00%	-
DPS	3.33	4.00	2.67	2.00	2.00	1.33	1.67	12.17%
YoY %	-16.75%	49.81%	33.50%	0.00%	50.38%	-20.36%	-	-
Horiz. %	199.40%	239.52%	159.88%	119.76%	119.76%	79.64%	100.00%	-
NAPS	1.27	1.17	1.06	0.89	0.42	0.49	0.40	21.21%
YoY %	8.55%	10.38%	19.10%	111.90%	-14.29%	22.50%	-	-
Horiz. %	317.50%	292.50%	265.00%	222.50%	105.00%	122.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 381,911
RPS	257.28	303.61	248.87	199.35	145.96	98.08	90.71	18.95%
YoY %	-15.26%	22.00%	24.84%	36.58%	48.82%	8.12%	-	-
Horiz. %	283.63%	334.70%	274.36%	219.77%	160.91%	108.12%	100.00%	-
EPS	14.88	13.49	10.36	2.27	9.23	4.08	2.47	34.85%
YoY %	10.30%	30.21%	356.39%	-75.41%	126.23%	65.18%	-	-
Horiz. %	602.43%	546.15%	419.43%	91.90%	373.68%	165.18%	100.00%	-
DPS	3.25	3.75	1.79	1.00	0.90	0.72	0.70	29.13%
YoY %	-13.33%	109.50%	79.00%	11.11%	25.00%	2.86%	-	-
Horiz. %	464.29%	535.71%	255.71%	142.86%	128.57%	102.86%	100.00%	-
NAPS	1.2379	1.0962	0.71	0.4454	0.19	0.2633	0.1687	39.35%
YoY %	12.93%	54.39%	59.41%	134.42%	-27.84%	56.08%	-	-
Horiz. %	733.79%	649.79%	420.87%	264.02%	112.63%	156.08%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.41	1.25	3.80	2.19	2.01	1.80	2.02	-
P/RPS	0.91	0.39	1.02	0.55	0.62	0.99	0.94	-0.53%
YoY %	133.33%	-61.76%	85.45%	-11.29%	-37.37%	5.32%	-	-
Horiz. %	96.81%	41.49%	108.51%	58.51%	65.96%	105.32%	100.00%	-
P/EPS	15.79	8.68	24.57	48.31	9.85	23.68	34.43	-12.17%
YoY %	81.91%	-64.67%	-49.14%	390.46%	-58.40%	-31.22%	-	-
Horiz. %	45.86%	25.21%	71.36%	140.31%	28.61%	68.78%	100.00%	-
EY	6.33	11.52	4.07	2.07	10.15	4.22	2.90	13.88%
YoY %	-45.05%	183.05%	96.62%	-79.61%	140.52%	45.52%	-	-
Horiz. %	218.28%	397.24%	140.34%	71.38%	350.00%	145.52%	100.00%	-
DY	1.38	3.20	0.70	0.91	1.00	0.74	0.83	8.83%
YoY %	-56.88%	357.14%	-23.08%	-9.00%	35.14%	-10.84%	-	-
Horiz. %	166.27%	385.54%	84.34%	109.64%	120.48%	89.16%	100.00%	-
P/NAPS	1.90	1.07	3.58	2.46	4.79	3.67	5.05	-15.02%
YoY %	77.57%	-70.11%	45.53%	-48.64%	30.52%	-27.33%	-	-
Horiz. %	37.62%	21.19%	70.89%	48.71%	94.85%	72.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	28/11/08	29/11/07	30/11/06	29/11/05	24/11/04	20/11/03	-
Price	2.41	1.07	3.66	2.12	1.96	2.10	2.03	-
P/RPS	0.91	0.33	0.99	0.53	0.61	1.15	0.94	-0.53%
YoY %	175.76%	-66.67%	86.79%	-13.11%	-46.96%	22.34%	-	-
Horiz. %	96.81%	35.11%	105.32%	56.38%	64.89%	122.34%	100.00%	-
P/EPS	15.79	7.43	23.66	46.76	9.61	27.63	34.60	-12.24%
YoY %	112.52%	-68.60%	-49.40%	386.58%	-65.22%	-20.14%	-	-
Horiz. %	45.64%	21.47%	68.38%	135.14%	27.77%	79.86%	100.00%	-
EY	6.33	13.46	4.23	2.14	10.41	3.62	2.89	13.94%
YoY %	-52.97%	218.20%	97.66%	-79.44%	187.57%	25.26%	-	-
Horiz. %	219.03%	465.74%	146.37%	74.05%	360.21%	125.26%	100.00%	-
DY	1.38	3.74	0.73	0.94	1.02	0.63	0.82	9.05%
YoY %	-63.10%	412.33%	-22.34%	-7.84%	61.90%	-23.17%	-	-
Horiz. %	168.29%	456.10%	89.02%	114.63%	124.39%	76.83%	100.00%	-
P/NAPS	1.90	0.91	3.45	2.38	4.67	4.29	5.08	-15.10%
YoY %	108.79%	-73.62%	44.96%	-49.04%	8.86%	-15.55%	-	-
Horiz. %	37.40%	17.91%	67.91%	46.85%	91.93%	84.45%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 12:10:00

ADX

10 Mins

BUY

2024-06-25 12:00:00

EMA 5

30 Mins

BUY

2024-06-25 11:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-25 11:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-25 11:30:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More