[WASCO] YoY Cumulative 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- 98.82%
YoY- 17920.1%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 779,364 988,456 1,112,232 884,109 788,458 451,825 383,125 12.55%
PBT 32,032 110,295 62,291 62,003 25,160 62,329 36,537 -2.16%
Tax -5,618 -14,286 -1,935 -16,626 -15,411 -8,757 -21,167 -19.82%
NP 26,414 96,009 60,356 45,377 9,749 53,572 15,370 9.43%
-
NP to SH 18,725 55,459 51,362 35,860 199 37,948 19,353 -0.54%
-
Tax Rate 17.54% 12.95% 3.11% 26.81% 61.25% 14.05% 57.93% -
Total Cost 752,950 892,447 1,051,876 838,732 778,709 398,253 367,755 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 15,348 19,150 21,825 10,547 2,984 5,174 4,300 23.61%
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 1.92% 5.79% 6.25% 6.80% 0.11% 22.92% 9.38% -
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 101.56 129.04 152.88 167.65 396.21 130.97 89.09 2.20%
EPS 2.44 7.24 7.06 5.64 0.10 11.00 4.50 -9.69%
DPS 2.00 2.50 3.00 2.00 1.50 1.50 1.00 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 100.58 127.56 143.53 114.10 101.75 58.31 49.44 12.55%
EPS 2.42 7.16 6.63 4.63 0.03 4.90 2.50 -0.54%
DPS 1.98 2.47 2.82 1.36 0.39 0.67 0.56 23.41%
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 2.13 1.43 1.41 2.22 0.58 1.48 1.93 1.65%
P/EPS 88.52 25.55 30.45 54.71 2,300.00 17.64 38.22 15.01%
EY 1.13 3.91 3.28 1.83 0.04 5.67 2.62 -13.07%
DY 0.93 1.35 1.40 0.54 0.65 0.77 0.58 8.18%
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 2.26 1.65 1.03 2.17 0.56 1.53 1.66 5.27%
P/EPS 94.26 29.42 22.24 53.53 2,230.00 18.18 32.89 19.17%
EY 1.06 3.40 4.50 1.87 0.04 5.50 3.04 -16.09%
DY 0.87 1.17 1.91 0.55 0.67 0.75 0.68 4.19%
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