[WASCO] QoQ Annualized 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- 11.92%
YoY- 356.64%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,224,464 2,042,108 1,955,345 1,928,465 1,768,218 1,716,624 1,624,495 23.33%
PBT 124,582 132,724 116,141 131,028 124,006 142,608 71,356 45.04%
Tax -3,870 688 -18,473 -30,338 -33,252 -40,020 -21,168 -67.82%
NP 120,712 133,412 97,668 100,689 90,754 102,588 50,188 79.61%
-
NP to SH 102,724 115,996 85,919 80,272 71,720 72,144 37,414 96.19%
-
Tax Rate 3.11% -0.52% 15.91% 23.15% 26.81% 28.06% 29.67% -
Total Cost 2,103,752 1,908,696 1,857,677 1,827,776 1,677,464 1,614,036 1,574,307 21.34%
-
Net Worth 822,083 743,739 694,933 550,139 527,352 0 363,867 72.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 43,650 - 37,905 13,839 21,094 - 19,354 72.06%
Div Payout % 42.49% - 44.12% 17.24% 29.41% - 51.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 822,083 743,739 694,933 550,139 527,352 0 363,867 72.26%
NOSH 727,507 682,329 631,757 518,999 527,352 400,800 387,092 52.35%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.43% 6.53% 4.99% 5.22% 5.13% 5.98% 3.09% -
ROE 12.50% 15.60% 12.36% 14.59% 13.60% 0.00% 10.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 305.77 299.28 309.51 371.57 335.30 428.30 419.67 -19.04%
EPS 14.12 17.00 13.60 15.47 11.28 11.48 6.00 77.01%
DPS 6.00 0.00 6.00 2.67 4.00 0.00 5.00 12.93%
NAPS 1.13 1.09 1.10 1.06 1.00 0.00 0.94 13.07%
Adjusted Per Share Value based on latest NOSH - 517,957
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 287.19 263.65 252.45 248.98 228.29 221.63 209.73 23.33%
EPS 13.26 14.98 11.09 10.36 9.26 9.31 4.83 96.18%
DPS 5.64 0.00 4.89 1.79 2.72 0.00 2.50 72.09%
NAPS 1.0614 0.9602 0.8972 0.7103 0.6808 0.00 0.4698 72.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.15 2.07 3.94 3.80 3.72 2.70 2.13 -
P/RPS 0.70 0.69 1.27 1.02 1.11 0.63 0.51 23.52%
P/EPS 15.23 12.18 28.97 24.57 27.35 15.00 22.04 -21.85%
EY 6.57 8.21 3.45 4.07 3.66 6.67 4.54 27.96%
DY 2.79 0.00 1.52 0.70 1.08 0.00 2.35 12.13%
P/NAPS 1.90 1.90 3.58 3.58 3.72 0.00 2.27 -11.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 -
Price 1.57 2.37 2.20 3.66 3.64 3.66 2.60 -
P/RPS 0.51 0.79 0.71 0.99 1.09 0.85 0.62 -12.21%
P/EPS 11.12 13.94 16.18 23.66 26.76 20.33 26.90 -44.53%
EY 8.99 7.17 6.18 4.23 3.74 4.92 3.72 80.18%
DY 3.82 0.00 2.73 0.73 1.10 0.00 1.92 58.25%
P/NAPS 1.39 2.17 2.00 3.45 3.64 0.00 2.77 -36.87%

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