[WASCO] YoY Cumulative 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- 67.89%
YoY- 356.64%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,126,128 1,495,238 1,764,456 1,446,349 1,158,541 848,296 569,991 12.01%
PBT 50,896 175,633 112,018 98,271 39,153 90,831 44,458 2.27%
Tax -13,666 -19,563 -17,635 -22,754 -18,337 -13,590 -24,773 -9.43%
NP 37,230 156,070 94,383 75,517 20,816 77,241 19,685 11.20%
-
NP to SH 31,213 86,482 78,408 60,204 13,184 53,646 23,735 4.66%
-
Tax Rate 26.85% 11.14% 15.74% 23.15% 46.83% 14.96% 55.72% -
Total Cost 1,088,898 1,339,168 1,670,073 1,370,832 1,137,725 771,055 550,306 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 15,151 18,882 21,779 10,379 5,816 5,259 4,164 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 3.32% 9.02% 9.23% 10.94% 3.82% 36.43% 11.63% -
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 148.64 197.97 243.04 278.68 298.77 241.94 136.88 1.38%
EPS 4.12 11.45 10.80 11.60 3.40 15.30 5.70 -5.26%
DPS 2.00 2.50 3.00 2.00 1.50 1.50 1.00 12.24%
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 145.33 192.96 227.70 186.65 149.51 109.47 73.56 12.01%
EPS 4.03 11.16 10.12 7.77 1.70 6.92 3.06 4.69%
DPS 1.96 2.44 2.81 1.34 0.75 0.68 0.54 23.95%
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 1.45 1.22 0.51 1.36 0.73 0.83 1.31 1.70%
P/EPS 52.43 21.05 11.57 32.76 64.41 13.14 31.58 8.81%
EY 1.91 4.75 8.64 3.05 1.55 7.61 3.17 -8.09%
DY 0.93 1.04 2.40 0.53 0.68 0.75 0.56 8.81%
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 1.36 1.22 0.44 1.31 0.71 0.81 1.53 -1.94%
P/EPS 49.03 21.05 9.91 31.55 62.35 12.81 36.84 4.87%
EY 2.04 4.75 10.09 3.17 1.60 7.81 2.71 -4.62%
DY 0.99 1.04 2.80 0.55 0.71 0.77 0.48 12.81%
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