[WASCO] QoQ Annualized Quarter 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- -11.44%
YoY- 43.23%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,746,484 2,343,194 2,352,608 2,224,464 2,042,108 1,955,345 1,928,465 -6.38%
PBT 220,104 152,913 149,357 124,582 132,724 116,141 131,028 41.26%
Tax -25,556 -19,864 -23,513 -3,870 688 -18,473 -30,338 -10.79%
NP 194,548 133,049 125,844 120,712 133,412 97,668 100,689 55.06%
-
NP to SH 102,896 115,596 104,544 102,724 115,996 85,919 80,272 17.98%
-
Tax Rate 11.61% 12.99% 15.74% 3.11% -0.52% 15.91% 23.15% -
Total Cost 1,551,936 2,210,145 2,226,764 2,103,752 1,908,696 1,857,677 1,827,776 -10.32%
-
Net Worth 938,169 884,663 849,419 822,083 743,739 694,933 550,139 42.69%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 44,233 29,039 43,650 - 37,905 13,839 -
Div Payout % - 38.27% 27.78% 42.49% - 44.12% 17.24% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 938,169 884,663 849,419 822,083 743,739 694,933 550,139 42.69%
NOSH 756,588 737,219 725,999 727,507 682,329 631,757 518,999 28.53%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.14% 5.68% 5.35% 5.43% 6.53% 4.99% 5.22% -
ROE 10.97% 13.07% 12.31% 12.50% 15.60% 12.36% 14.59% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 230.84 317.84 324.05 305.77 299.28 309.51 371.57 -27.17%
EPS 13.60 15.68 14.40 14.12 17.00 13.60 15.47 -8.22%
DPS 0.00 6.00 4.00 6.00 0.00 6.00 2.67 -
NAPS 1.24 1.20 1.17 1.13 1.09 1.10 1.06 11.01%
Adjusted Per Share Value based on latest NOSH - 728,436
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 225.39 302.39 303.61 287.07 263.54 252.34 248.87 -6.38%
EPS 13.28 14.92 13.49 13.26 14.97 11.09 10.36 17.98%
DPS 0.00 5.71 3.75 5.63 0.00 4.89 1.79 -
NAPS 1.2107 1.1417 1.0962 1.0609 0.9598 0.8968 0.71 42.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.30 1.00 1.25 2.15 2.07 3.94 3.80 -
P/RPS 0.56 0.31 0.39 0.70 0.69 1.27 1.02 -32.92%
P/EPS 9.56 6.38 8.68 15.23 12.18 28.97 24.57 -46.67%
EY 10.46 15.68 11.52 6.57 8.21 3.45 4.07 87.51%
DY 0.00 6.00 3.20 2.79 0.00 1.52 0.70 -
P/NAPS 1.05 0.83 1.07 1.90 1.90 3.58 3.58 -55.82%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 -
Price 1.81 1.12 1.07 1.57 2.37 2.20 3.66 -
P/RPS 0.78 0.35 0.33 0.51 0.79 0.71 0.99 -14.68%
P/EPS 13.31 7.14 7.43 11.12 13.94 16.18 23.66 -31.82%
EY 7.51 14.00 13.46 8.99 7.17 6.18 4.23 46.57%
DY 0.00 5.36 3.74 3.82 0.00 2.73 0.73 -
P/NAPS 1.46 0.93 0.91 1.39 2.17 2.00 3.45 -43.60%

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