[WASCO] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.92%
YoY- 356.64%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,501,504 1,993,650 2,352,608 1,928,465 1,544,721 1,131,061 759,988 12.01%
PBT 67,861 234,177 149,357 131,028 52,204 121,108 59,277 2.27%
Tax -18,221 -26,084 -23,513 -30,338 -24,449 -18,120 -33,030 -9.43%
NP 49,640 208,093 125,844 100,689 27,754 102,988 26,246 11.20%
-
NP to SH 41,617 115,309 104,544 80,272 17,578 71,528 31,646 4.66%
-
Tax Rate 26.85% 11.14% 15.74% 23.15% 46.83% 14.96% 55.72% -
Total Cost 1,451,864 1,785,557 2,226,764 1,827,776 1,516,966 1,028,073 733,741 12.04%
-
Net Worth 939,420 959,232 849,419 550,139 345,110 147,263 204,037 28.96%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 20,202 25,176 29,039 13,839 7,755 7,012 5,552 24.00%
Div Payout % 48.54% 21.83% 27.78% 17.24% 44.12% 9.80% 17.54% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 939,420 959,232 849,419 550,139 345,110 147,263 204,037 28.96%
NOSH 757,597 755,301 725,999 518,999 387,764 350,627 416,403 10.48%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.31% 10.44% 5.35% 5.22% 1.80% 9.11% 3.45% -
ROE 4.43% 12.02% 12.31% 14.59% 5.09% 48.57% 15.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 198.19 263.95 324.05 371.57 398.37 322.58 182.51 1.38%
EPS 5.49 15.27 14.40 15.47 4.53 20.40 7.60 -5.27%
DPS 2.67 3.33 4.00 2.67 2.00 2.00 1.33 12.31%
NAPS 1.24 1.27 1.17 1.06 0.89 0.42 0.49 16.72%
Adjusted Per Share Value based on latest NOSH - 517,957
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 193.77 257.28 303.61 248.87 199.35 145.96 98.08 12.01%
EPS 5.37 14.88 13.49 10.36 2.27 9.23 4.08 4.68%
DPS 2.61 3.25 3.75 1.79 1.00 0.90 0.72 23.92%
NAPS 1.2123 1.2379 1.0962 0.71 0.4454 0.19 0.2633 28.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.16 2.41 1.25 3.80 2.19 2.01 1.80 -
P/RPS 1.09 0.91 0.39 1.02 0.55 0.62 0.99 1.61%
P/EPS 39.32 15.79 8.68 24.57 48.31 9.85 23.68 8.81%
EY 2.54 6.33 11.52 4.07 2.07 10.15 4.22 -8.10%
DY 1.23 1.38 3.20 0.70 0.91 1.00 0.74 8.83%
P/NAPS 1.74 1.90 1.07 3.58 2.46 4.79 3.67 -11.69%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 19/11/09 28/11/08 29/11/07 30/11/06 29/11/05 24/11/04 -
Price 2.02 2.41 1.07 3.66 2.12 1.96 2.10 -
P/RPS 1.02 0.91 0.33 0.99 0.53 0.61 1.15 -1.97%
P/EPS 36.77 15.79 7.43 23.66 46.76 9.61 27.63 4.87%
EY 2.72 6.33 13.46 4.23 2.14 10.41 3.62 -4.65%
DY 1.32 1.38 3.74 0.73 0.94 1.02 0.63 13.11%
P/NAPS 1.63 1.90 0.91 3.45 2.38 4.67 4.29 -14.88%

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