[WASCO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -45.0%
YoY- -66.24%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,963,592 1,523,356 1,501,504 1,558,728 1,638,484 1,950,308 1,993,650 -1.00%
PBT 274,728 86,156 67,861 64,064 153,904 245,782 234,177 11.24%
Tax -67,748 -21,204 -18,221 -11,236 -33,276 -39,543 -26,084 89.06%
NP 206,980 64,952 49,640 52,828 120,628 206,239 208,093 -0.35%
-
NP to SH 173,472 55,981 41,617 37,450 68,096 121,322 115,309 31.32%
-
Tax Rate 24.66% 24.61% 26.85% 17.54% 21.62% 16.09% 11.14% -
Total Cost 1,756,612 1,458,404 1,451,864 1,505,900 1,517,856 1,744,069 1,785,557 -1.08%
-
Net Worth 1,009,095 974,907 939,420 974,620 953,343 986,974 959,232 3.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 34,274 20,202 30,696 - 56,637 25,176 -
Div Payout % - 61.22% 48.54% 81.97% - 46.68% 21.83% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,009,095 974,907 939,420 974,620 953,343 986,974 959,232 3.43%
NOSH 770,301 761,646 757,597 767,418 756,622 759,211 755,301 1.32%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.54% 4.26% 3.31% 3.39% 7.36% 10.57% 10.44% -
ROE 17.19% 5.74% 4.43% 3.84% 7.14% 12.29% 12.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 254.91 200.01 198.19 203.11 216.55 256.89 263.95 -2.29%
EPS 22.52 7.35 5.49 4.88 9.00 15.98 15.27 29.59%
DPS 0.00 4.50 2.67 4.00 0.00 7.46 3.33 -
NAPS 1.31 1.28 1.24 1.27 1.26 1.30 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 773,181
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 253.51 196.68 193.85 201.24 211.54 251.80 257.39 -1.00%
EPS 22.40 7.23 5.37 4.84 8.79 15.66 14.89 31.32%
DPS 0.00 4.43 2.61 3.96 0.00 7.31 3.25 -
NAPS 1.3028 1.2587 1.2129 1.2583 1.2308 1.2743 1.2384 3.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.11 2.07 2.16 2.16 2.60 2.35 2.41 -
P/RPS 0.83 1.03 1.09 1.06 1.20 0.91 0.91 -5.95%
P/EPS 9.37 28.16 39.32 44.26 28.89 14.71 15.79 -29.40%
EY 10.67 3.55 2.54 2.26 3.46 6.80 6.33 41.68%
DY 0.00 2.17 1.23 1.85 0.00 3.17 1.38 -
P/NAPS 1.61 1.62 1.74 1.70 2.06 1.81 1.90 -10.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 19/11/09 -
Price 2.18 2.31 2.02 2.30 2.21 2.32 2.41 -
P/RPS 0.86 1.15 1.02 1.13 1.02 0.90 0.91 -3.70%
P/EPS 9.68 31.43 36.77 47.13 24.56 14.52 15.79 -27.85%
EY 10.33 3.18 2.72 2.12 4.07 6.89 6.33 38.65%
DY 0.00 1.95 1.32 1.74 0.00 3.22 1.38 -
P/NAPS 1.66 1.80 1.63 1.81 1.75 1.78 1.90 -8.61%

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