[WASCO] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	1,998,174	1,640,048	1,741,213	2,219,421	2,155,730	1,716,724	1,626,171	3.48%
YoY %	21.84%	-5.81%	-21.55%	2.95%	25.57%	5.57%	-	-
Horiz. %	122.88%	100.85%	107.07%	136.48%	132.56%	105.57%	100.00%	-
PBT	128,088	157,215	167,519	200,917	114,353	109,774	61,947	12.85%
YoY %	-18.53%	-6.15%	-16.62%	75.70%	4.17%	77.21%	-	-
Horiz. %	206.77%	253.79%	270.42%	324.34%	184.60%	177.21%	100.00%	-
Tax	-27,707	-37,540	-30,875	-32,215	-3,541	-22,891	-21,533	4.28%
YoY %	26.19%	-21.59%	4.16%	-809.77%	84.53%	-6.31%	-	-
Horiz. %	128.67%	174.34%	143.38%	149.61%	16.44%	106.31%	100.00%	-
NP	100,381	119,675	136,644	168,702	110,812	86,883	40,414	16.35%
YoY %	-16.12%	-12.42%	-19.00%	52.24%	27.54%	114.98%	-	-
Horiz. %	248.38%	296.12%	338.11%	417.43%	274.19%	214.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,641	106,817	84,588	119,693	101,421	73,209	17,222	28.77%
YoY %	-26.38%	26.28%	-29.33%	18.02%	38.54%	325.09%	-	-
Horiz. %	456.63%	620.24%	491.16%	695.00%	588.90%	425.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.63%	23.88%	18.43%	16.03%	3.10%	20.85%	34.76%	-
YoY %	-9.42%	29.57%	14.97%	417.10%	-85.13%	-40.02%	-	-
Horiz. %	62.23%	68.70%	53.02%	46.12%	8.92%	59.98%	100.00%	-
Total Cost	1,897,793	1,520,373	1,604,569	2,050,719	2,044,918	1,629,841	1,585,757	3.03%
YoY %	24.82%	-5.25%	-21.76%	0.28%	25.47%	2.78%	-	-
Horiz. %	119.68%	95.88%	101.19%	129.32%	128.96%	102.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,006,010	1,030,671	981,940	967,936	823,133	524,235	322,878	20.83%
YoY %	-2.39%	4.96%	1.45%	17.59%	57.02%	62.36%	-	-
Horiz. %	311.58%	319.21%	304.12%	299.78%	254.94%	162.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	46,101	42,598	53,865	41,494	46,940	24,020	15,504	19.89%
YoY %	8.22%	-20.92%	29.81%	-11.60%	95.42%	54.93%	-	-
Horiz. %	297.35%	274.75%	347.43%	267.63%	302.76%	154.93%	100.00%	-
Div Payout %	58.62%	39.88%	63.68%	34.67%	46.28%	32.81%	90.03%	-
YoY %	46.99%	-37.37%	83.67%	-25.09%	41.05%	-63.56%	-	-
Horiz. %	65.11%	44.30%	70.73%	38.51%	51.41%	36.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,006,010	1,030,671	981,940	967,936	823,133	524,235	322,878	20.83%
YoY %	-2.39%	4.96%	1.45%	17.59%	57.02%	62.36%	-	-
Horiz. %	311.58%	319.21%	304.12%	299.78%	254.94%	162.36%	100.00%	-
NOSH	774,888	774,940	773,181	774,348	728,436	524,235	371,124	13.04%
YoY %	-0.01%	0.23%	-0.15%	6.30%	38.95%	41.26%	-	-
Horiz. %	208.79%	208.81%	208.33%	208.65%	196.28%	141.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	5.02%	7.30%	7.85%	7.60%	5.14%	5.06%	2.49%	-
YoY %	-31.23%	-7.01%	3.29%	47.86%	1.58%	103.21%	-	-
Horiz. %	201.61%	293.17%	315.26%	305.22%	206.43%	203.21%	100.00%	-
ROE	7.82%	10.36%	8.61%	12.37%	12.32%	13.96%	5.33%	-
YoY %	-24.52%	20.33%	-30.40%	0.41%	-11.75%	161.91%	-	-
Horiz. %	146.72%	194.37%	161.54%	232.08%	231.14%	261.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	262.18	211.64	225.20	286.62	295.94	327.47	438.17	-8.19%
YoY %	23.88%	-6.02%	-21.43%	-3.15%	-9.63%	-25.26%	-	-
Horiz. %	59.84%	48.30%	51.40%	65.41%	67.54%	74.74%	100.00%	-
EPS	10.32	13.78	10.94	15.46	13.92	13.96	4.64	14.23%
YoY %	-25.11%	25.96%	-29.24%	11.06%	-0.29%	200.86%	-	-
Horiz. %	222.41%	296.98%	235.78%	333.19%	300.00%	300.86%	100.00%	-
DPS	6.00	5.50	6.97	5.36	6.44	4.58	4.18	6.20%
YoY %	9.09%	-21.09%	30.04%	-16.77%	40.61%	9.57%	-	-
Horiz. %	143.54%	131.58%	166.75%	128.23%	154.07%	109.57%	100.00%	-
NAPS	1.32	1.33	1.27	1.25	1.13	1.00	0.87	7.18%
YoY %	-0.75%	4.72%	1.60%	10.62%	13.00%	14.94%	-	-
Horiz. %	151.72%	152.87%	145.98%	143.68%	129.89%	114.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 774,348
RPS	257.87	211.65	224.71	286.42	278.20	221.54	209.86	3.48%
YoY %	21.84%	-5.81%	-21.55%	2.95%	25.58%	5.57%	-	-
Horiz. %	122.88%	100.85%	107.08%	136.48%	132.56%	105.57%	100.00%	-
EPS	10.15	13.78	10.92	15.45	13.09	9.45	2.22	28.80%
YoY %	-26.34%	26.19%	-29.32%	18.03%	38.52%	325.68%	-	-
Horiz. %	457.21%	620.72%	491.89%	695.95%	589.64%	425.68%	100.00%	-
DPS	5.95	5.50	6.95	5.35	6.06	3.10	2.00	19.90%
YoY %	8.18%	-20.86%	29.91%	-11.72%	95.48%	55.00%	-	-
Horiz. %	297.50%	275.00%	347.50%	267.50%	303.00%	155.00%	100.00%	-
NAPS	1.2983	1.3301	1.2672	1.2491	1.0623	0.6765	0.4167	20.83%
YoY %	-2.39%	4.96%	1.45%	17.58%	57.03%	62.35%	-	-
Horiz. %	311.57%	319.20%	304.10%	299.76%	254.93%	162.35%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.88	2.45	2.16	1.85	2.15	3.72	2.30	-
P/RPS	0.72	1.16	0.96	0.65	0.73	1.14	0.52	5.56%
YoY %	-37.93%	20.83%	47.69%	-10.96%	-35.96%	119.23%	-	-
Horiz. %	138.46%	223.08%	184.62%	125.00%	140.38%	219.23%	100.00%	-
P/EPS	18.22	17.77	19.74	11.97	15.44	26.64	49.56	-15.34%
YoY %	2.53%	-9.98%	64.91%	-22.47%	-42.04%	-46.25%	-	-
Horiz. %	36.76%	35.86%	39.83%	24.15%	31.15%	53.75%	100.00%	-
EY	5.49	5.63	5.06	8.36	6.48	3.75	2.02	18.11%
YoY %	-2.49%	11.26%	-39.47%	29.01%	72.80%	85.64%	-	-
Horiz. %	271.78%	278.71%	250.50%	413.86%	320.79%	185.64%	100.00%	-
DY	3.19	2.24	3.23	2.90	3.00	1.23	1.82	9.79%
YoY %	42.41%	-30.65%	11.38%	-3.33%	143.90%	-32.42%	-	-
Horiz. %	175.27%	123.08%	177.47%	159.34%	164.84%	67.58%	100.00%	-
P/NAPS	1.42	1.84	1.70	1.48	1.90	3.72	2.64	-9.81%
YoY %	-22.83%	8.24%	14.86%	-22.11%	-48.92%	40.91%	-	-
Horiz. %	53.79%	69.70%	64.39%	56.06%	71.97%	140.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	25/08/11	25/08/10	28/08/09	25/08/08	30/08/07	28/08/06	-
Price	1.82	2.14	2.30	2.13	1.57	3.64	2.23	-
P/RPS	0.69	1.01	1.02	0.74	0.53	1.11	0.51	5.16%
YoY %	-31.68%	-0.98%	37.84%	39.62%	-52.25%	117.65%	-	-
Horiz. %	135.29%	198.04%	200.00%	145.10%	103.92%	217.65%	100.00%	-
P/EPS	17.64	15.53	21.02	13.78	11.28	26.07	48.06	-15.37%
YoY %	13.59%	-26.12%	52.54%	22.16%	-56.73%	-45.76%	-	-
Horiz. %	36.70%	32.31%	43.74%	28.67%	23.47%	54.24%	100.00%	-
EY	5.67	6.44	4.76	7.26	8.87	3.84	2.08	18.17%
YoY %	-11.96%	35.29%	-34.44%	-18.15%	130.99%	84.62%	-	-
Horiz. %	272.60%	309.62%	228.85%	349.04%	426.44%	184.62%	100.00%	-
DY	3.30	2.57	3.03	2.52	4.10	1.26	1.87	9.91%
YoY %	28.40%	-15.18%	20.24%	-38.54%	225.40%	-32.62%	-	-
Horiz. %	176.47%	137.43%	162.03%	134.76%	219.25%	67.38%	100.00%	-
P/NAPS	1.38	1.61	1.81	1.70	1.39	3.64	2.56	-9.77%
YoY %	-14.29%	-11.05%	6.47%	22.30%	-61.81%	42.19%	-	-
Horiz. %	53.91%	62.89%	70.70%	66.41%	54.30%	142.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos