[WASCO] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 115.59%
YoY- 7.98%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,005,119 896,056 779,364 988,456 1,112,232 884,109 788,458 4.12%
PBT 57,911 103,091 32,032 110,295 62,291 62,003 25,160 14.89%
Tax -7,632 -21,954 -5,618 -14,286 -1,935 -16,626 -15,411 -11.04%
NP 50,279 81,137 26,414 96,009 60,356 45,377 9,749 31.41%
-
NP to SH 37,828 69,561 18,725 55,459 51,362 35,860 199 139.59%
-
Tax Rate 13.18% 21.30% 17.54% 12.95% 3.11% 26.81% 61.25% -
Total Cost 954,840 814,919 752,950 892,447 1,051,876 838,732 778,709 3.45%
-
Net Worth 1,006,010 1,026,816 974,620 957,510 822,083 527,352 173,129 34.04%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22,863 23,161 15,348 19,150 21,825 10,547 2,984 40.36%
Div Payout % 60.44% 33.30% 81.97% 34.53% 42.49% 29.41% 1,500.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,006,010 1,026,816 974,620 957,510 822,083 527,352 173,129 34.04%
NOSH 774,888 772,042 767,418 766,008 727,507 527,352 198,999 25.40%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.00% 9.05% 3.39% 9.71% 5.43% 5.13% 1.24% -
ROE 3.76% 6.77% 1.92% 5.79% 6.25% 6.80% 0.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 131.88 116.06 101.56 129.04 152.88 167.65 396.21 -16.73%
EPS 4.98 9.01 2.44 7.24 7.06 5.64 0.10 91.69%
DPS 3.00 3.00 2.00 2.50 3.00 2.00 1.50 12.23%
NAPS 1.32 1.33 1.27 1.25 1.13 1.00 0.87 7.18%
Adjusted Per Share Value based on latest NOSH - 774,348
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 129.71 115.64 100.58 127.56 143.53 114.10 101.75 4.12%
EPS 4.88 8.98 2.42 7.16 6.63 4.63 0.03 133.46%
DPS 2.95 2.99 1.98 2.47 2.82 1.36 0.39 40.06%
NAPS 1.2983 1.3251 1.2578 1.2357 1.0609 0.6806 0.2234 34.04%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.88 2.45 2.16 1.85 2.15 3.72 2.30 -
P/RPS 1.43 2.11 2.13 1.43 1.41 2.22 0.58 16.21%
P/EPS 37.88 27.19 88.52 25.55 30.45 54.71 2,300.00 -49.52%
EY 2.64 3.68 1.13 3.91 3.28 1.83 0.04 100.90%
DY 1.60 1.22 0.93 1.35 1.40 0.54 0.65 16.18%
P/NAPS 1.42 1.84 1.70 1.48 1.90 3.72 2.64 -9.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 25/08/10 28/08/09 25/08/08 30/08/07 28/08/06 -
Price 1.82 2.14 2.30 2.13 1.57 3.64 2.23 -
P/RPS 1.38 1.84 2.26 1.65 1.03 2.17 0.56 16.20%
P/EPS 36.67 23.75 94.26 29.42 22.24 53.53 2,230.00 -49.54%
EY 2.73 4.21 1.06 3.40 4.50 1.87 0.04 102.02%
DY 1.65 1.40 0.87 1.17 1.91 0.55 0.67 16.19%
P/NAPS 1.38 1.61 1.81 1.70 1.39 3.64 2.56 -9.77%

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