[WASCO] YoY 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- -1.18%
YoY- 700.34%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 369,743 551,838 601,705 454,953 359,602 259,658 194,803 11.26%
PBT -6,444 55,269 29,110 26,351 5,926 46,410 15,158 -
Tax 2,701 -7,897 -2,107 -6,621 -7,613 -4,999 -7,029 -
NP -3,743 47,372 27,003 19,730 -1,687 41,411 8,129 -
-
NP to SH 1,701 29,735 22,363 17,824 -2,969 30,607 12,112 -27.89%
-
Tax Rate - 14.29% 7.24% 25.13% 128.47% 10.77% 46.37% -
Total Cost 373,486 504,466 574,702 435,223 361,289 218,247 186,674 12.24%
-
Net Worth 981,940 967,936 823,133 524,235 322,878 165,071 242,239 26.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 15,463 19,358 21,853 10,484 5,566 5,158 5,046 20.50%
Div Payout % 909.09% 65.10% 97.72% 58.82% 0.00% 16.85% 41.67% -
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 981,940 967,936 823,133 524,235 322,878 165,071 242,239 26.25%
NOSH 773,181 774,348 728,436 524,235 371,124 343,898 504,666 7.36%
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 -1.01% 8.58% 4.49% 4.34% -0.47% 15.95% 4.17% -
ROE 0.17% 3.07% 2.72% 3.40% -0.92% 18.54% 5.00% -
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 47.82 71.26 82.60 86.78 96.90 75.50 38.60 3.63%
EPS 0.22 3.84 3.07 2.81 -0.80 8.90 2.40 -32.83%
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 47.72 71.22 77.65 58.71 46.41 33.51 25.14 11.26%
EPS 0.22 3.84 2.89 2.30 -0.38 3.95 1.56 -27.84%
DPS 2.00 2.50 2.82 1.35 0.72 0.67 0.65 20.59%
NAPS 1.2672 1.2491 1.0623 0.6765 0.4167 0.213 0.3126 26.25%
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 4.52 2.60 2.60 4.29 2.37 2.57 4.46 0.22%
P/EPS 981.82 48.18 70.03 109.41 -287.50 21.80 71.67 54.65%
EY 0.10 2.08 1.43 0.91 -0.35 4.59 1.40 -35.57%
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 4.81 2.99 1.90 4.19 2.30 2.65 3.83 3.86%
P/EPS 1,045.45 55.47 51.14 107.06 -278.75 22.47 61.67 60.24%
EY 0.10 1.80 1.96 0.93 -0.36 4.45 1.62 -37.12%
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