[WASCO] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.96%
YoY- 10.3%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,983,642 1,833,198 1,501,504 1,993,650 2,352,608 1,928,465 1,544,721 4.25%
PBT 97,105 186,352 67,861 234,177 149,357 131,028 52,204 10.88%
Tax -21,554 -38,782 -18,221 -26,084 -23,513 -30,338 -24,449 -2.07%
NP 75,550 147,569 49,640 208,093 125,844 100,689 27,754 18.14%
-
NP to SH 63,068 121,138 41,617 115,309 104,544 80,272 17,578 23.70%
-
Tax Rate 22.20% 20.81% 26.85% 11.14% 15.74% 23.15% 46.83% -
Total Cost 1,908,092 1,685,629 1,451,864 1,785,557 2,226,764 1,827,776 1,516,966 3.89%
-
Net Worth 1,001,653 993,478 939,420 959,232 849,419 550,139 345,110 19.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 31,059 30,335 20,202 25,176 29,039 13,839 7,755 25.99%
Div Payout % 49.25% 25.04% 48.54% 21.83% 27.78% 17.24% 44.12% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,001,653 993,478 939,420 959,232 849,419 550,139 345,110 19.41%
NOSH 774,888 758,380 757,597 755,301 725,999 518,999 387,764 12.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.81% 8.05% 3.31% 10.44% 5.35% 5.22% 1.80% -
ROE 6.30% 12.19% 4.43% 12.02% 12.31% 14.59% 5.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 255.47 241.73 198.19 263.95 324.05 371.57 398.37 -7.13%
EPS 8.25 15.97 5.49 15.27 14.40 15.47 4.53 10.49%
DPS 4.00 4.00 2.67 3.33 4.00 2.67 2.00 12.23%
NAPS 1.29 1.31 1.24 1.27 1.17 1.06 0.89 6.37%
Adjusted Per Share Value based on latest NOSH - 775,575
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 255.99 236.58 193.77 257.28 303.61 248.87 199.35 4.25%
EPS 8.14 15.63 5.37 14.88 13.49 10.36 2.27 23.69%
DPS 4.01 3.91 2.61 3.25 3.75 1.79 1.00 26.01%
NAPS 1.2926 1.2821 1.2123 1.2379 1.0962 0.71 0.4454 19.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 1.97 2.16 2.41 1.25 3.80 2.19 -
P/RPS 0.69 0.81 1.09 0.91 0.39 1.02 0.55 3.84%
P/EPS 21.55 12.33 39.32 15.79 8.68 24.57 48.31 -12.57%
EY 4.64 8.11 2.54 6.33 11.52 4.07 2.07 14.38%
DY 2.29 2.03 1.23 1.38 3.20 0.70 0.91 16.61%
P/NAPS 1.36 1.50 1.74 1.90 1.07 3.58 2.46 -9.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 15/11/11 30/11/10 19/11/09 28/11/08 29/11/07 30/11/06 -
Price 1.80 2.05 2.02 2.41 1.07 3.66 2.12 -
P/RPS 0.70 0.85 1.02 0.91 0.33 0.99 0.53 4.74%
P/EPS 22.16 12.83 36.77 15.79 7.43 23.66 46.76 -11.69%
EY 4.51 7.79 2.72 6.33 13.46 4.23 2.14 13.21%
DY 2.22 1.95 1.32 1.38 3.74 0.73 0.94 15.38%
P/NAPS 1.40 1.56 1.63 1.90 0.91 3.45 2.38 -8.45%

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