[WASCO] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.69%
YoY- 38.54%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,640,048 1,741,213 2,219,421 2,155,730 1,716,724 1,626,171 842,035 11.74%
PBT 157,215 167,519 200,917 114,353 109,774 61,947 84,841 10.82%
Tax -37,540 -30,875 -32,215 -3,541 -22,891 -21,533 -25,921 6.36%
NP 119,675 136,644 168,702 110,812 86,883 40,414 58,920 12.52%
-
NP to SH 106,817 84,588 119,693 101,421 73,209 17,222 48,116 14.20%
-
Tax Rate 23.88% 18.43% 16.03% 3.10% 20.85% 34.76% 30.55% -
Total Cost 1,520,373 1,604,569 2,050,719 2,044,918 1,629,841 1,585,757 783,115 11.68%
-
Net Worth 1,030,671 981,940 967,936 823,133 524,235 322,878 165,071 35.67%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 42,598 53,865 41,494 46,940 24,020 15,504 10,322 26.63%
Div Payout % 39.88% 63.68% 34.67% 46.28% 32.81% 90.03% 21.45% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,030,671 981,940 967,936 823,133 524,235 322,878 165,071 35.67%
NOSH 774,940 773,181 774,348 728,436 524,235 371,124 343,898 14.49%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.30% 7.85% 7.60% 5.14% 5.06% 2.49% 7.00% -
ROE 10.36% 8.61% 12.37% 12.32% 13.96% 5.33% 29.15% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 211.64 225.20 286.62 295.94 327.47 438.17 244.85 -2.39%
EPS 13.78 10.94 15.46 13.92 13.96 4.64 13.99 -0.25%
DPS 5.50 6.97 5.36 6.44 4.58 4.18 3.00 10.62%
NAPS 1.33 1.27 1.25 1.13 1.00 0.87 0.48 18.50%
Adjusted Per Share Value based on latest NOSH - 728,436
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 211.65 224.71 286.42 278.20 221.54 209.86 108.67 11.74%
EPS 13.78 10.92 15.45 13.09 9.45 2.22 6.21 14.20%
DPS 5.50 6.95 5.35 6.06 3.10 2.00 1.33 26.67%
NAPS 1.3301 1.2672 1.2491 1.0623 0.6765 0.4167 0.213 35.68%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.45 2.16 1.85 2.15 3.72 2.30 1.94 -
P/RPS 1.16 0.96 0.65 0.73 1.14 0.52 0.79 6.60%
P/EPS 17.77 19.74 11.97 15.44 26.64 49.56 13.87 4.21%
EY 5.63 5.06 8.36 6.48 3.75 2.02 7.21 -4.03%
DY 2.24 3.23 2.90 3.00 1.23 1.82 1.55 6.32%
P/NAPS 1.84 1.70 1.48 1.90 3.72 2.64 4.04 -12.27%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 28/08/09 25/08/08 30/08/07 28/08/06 18/08/05 -
Price 2.14 2.30 2.13 1.57 3.64 2.23 2.00 -
P/RPS 1.01 1.02 0.74 0.53 1.11 0.51 0.82 3.53%
P/EPS 15.53 21.02 13.78 11.28 26.07 48.06 14.29 1.39%
EY 6.44 4.76 7.26 8.87 3.84 2.08 7.00 -1.37%
DY 2.57 3.03 2.52 4.10 1.26 1.87 1.50 9.38%
P/NAPS 1.61 1.81 1.70 1.39 3.64 2.56 4.17 -14.66%

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