[WASCO] YoY 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- 36.58%
YoY- 87.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 346,764 506,779 652,224 549,935 370,083 396,471 186,866 10.84%
PBT 18,864 65,338 49,727 33,762 13,993 28,502 7,921 15.55%
Tax -8,048 -5,277 -15,700 -6,020 -2,926 -4,833 -3,606 14.30%
NP 10,816 60,061 34,027 27,742 11,067 23,669 4,315 16.54%
-
NP to SH 12,488 31,023 27,046 24,344 12,985 15,698 4,382 19.06%
-
Tax Rate 42.66% 8.08% 31.57% 17.83% 20.91% 16.96% 45.52% -
Total Cost 335,948 446,718 618,197 522,193 359,016 372,802 182,551 10.69%
-
Net Worth 944,214 984,980 850,640 549,034 339,901 146,514 178,931 31.92%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 944,214 984,980 850,640 549,034 339,901 146,514 178,931 31.92%
NOSH 761,463 775,575 727,043 517,957 381,911 348,844 365,166 13.02%
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 3.12% 11.85% 5.22% 5.04% 2.99% 5.97% 2.31% -
ROE 1.32% 3.15% 3.18% 4.43% 3.82% 10.71% 2.45% -
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 45.54 65.34 89.71 106.17 96.90 113.65 51.17 -1.92%
EPS 1.64 4.00 3.72 4.70 3.40 4.50 1.20 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 44.75 65.40 84.17 70.97 47.76 51.16 24.12 10.84%
EPS 1.61 4.00 3.49 3.14 1.68 2.03 0.57 18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2185 1.2711 1.0978 0.7085 0.4386 0.1891 0.2309 31.93%
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 4.74 3.69 1.39 3.58 2.26 1.77 3.52 5.08%
P/EPS 131.71 60.25 33.60 80.85 64.41 44.67 150.00 -2.14%
EY 0.76 1.66 2.98 1.24 1.55 2.24 0.67 2.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 4.44 3.69 1.19 3.45 2.19 1.72 4.10 1.33%
P/EPS 123.17 60.25 28.76 77.87 62.35 43.56 175.00 -5.68%
EY 0.81 1.66 3.48 1.28 1.60 2.30 0.57 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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