[WASCO] YoY Cumulative 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- 55.94%
YoY- 10.3%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,487,732 1,374,899 1,126,128 1,495,238 1,764,456 1,446,349 1,158,541 4.25%
PBT 72,829 139,764 50,896 175,633 112,018 98,271 39,153 10.88%
Tax -16,166 -29,087 -13,666 -19,563 -17,635 -22,754 -18,337 -2.07%
NP 56,663 110,677 37,230 156,070 94,383 75,517 20,816 18.14%
-
NP to SH 47,301 90,854 31,213 86,482 78,408 60,204 13,184 23.70%
-
Tax Rate 22.20% 20.81% 26.85% 11.14% 15.74% 23.15% 46.83% -
Total Cost 1,431,069 1,264,222 1,088,898 1,339,168 1,670,073 1,370,832 1,137,725 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 23,294 22,751 15,151 18,882 21,779 10,379 5,816 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 4.72% 9.15% 3.32% 9.02% 9.23% 10.94% 3.82% -
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 191.60 181.29 148.64 197.97 243.04 278.68 298.77 -7.13%
EPS 6.19 11.98 4.12 11.45 10.80 11.60 3.40 10.49%
DPS 3.00 3.00 2.00 2.50 3.00 2.00 1.50 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 191.99 177.43 145.33 192.96 227.70 186.65 149.51 4.25%
EPS 6.10 11.72 4.03 11.16 10.12 7.77 1.70 23.70%
DPS 3.01 2.94 1.96 2.44 2.81 1.34 0.75 26.03%
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 0.91 1.09 1.45 1.22 0.51 1.36 0.73 3.73%
P/EPS 28.73 16.44 52.43 21.05 11.57 32.76 64.41 -12.57%
EY 3.48 6.08 1.91 4.75 8.64 3.05 1.55 14.41%
DY 1.71 1.52 0.93 1.04 2.40 0.53 0.68 16.59%
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 0.94 1.13 1.36 1.22 0.44 1.31 0.71 4.78%
P/EPS 29.55 17.11 49.03 21.05 9.91 31.55 62.35 -11.69%
EY 3.38 5.84 2.04 4.75 10.09 3.17 1.60 13.26%
DY 1.67 1.46 0.99 1.04 2.80 0.55 0.71 15.30%
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