[WASCO] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.96%
YoY- 10.3%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,558,728 1,638,484 1,950,308 1,993,650 1,976,912 1,746,484 2,343,194 -23.85%
PBT 64,064 153,904 245,782 234,177 220,590 220,104 152,913 -44.09%
Tax -11,236 -33,276 -39,543 -26,084 -28,572 -25,556 -19,864 -31.67%
NP 52,828 120,628 206,239 208,093 192,018 194,548 133,049 -46.06%
-
NP to SH 37,450 68,096 121,322 115,309 110,918 102,896 115,596 -52.92%
-
Tax Rate 17.54% 21.62% 16.09% 11.14% 12.95% 11.61% 12.99% -
Total Cost 1,505,900 1,517,856 1,744,069 1,785,557 1,784,894 1,551,936 2,210,145 -22.62%
-
Net Worth 974,620 953,343 986,974 959,232 957,510 938,169 884,663 6.68%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 30,696 - 56,637 25,176 38,300 - 44,233 -21.66%
Div Payout % 81.97% - 46.68% 21.83% 34.53% - 38.27% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 974,620 953,343 986,974 959,232 957,510 938,169 884,663 6.68%
NOSH 767,418 756,622 759,211 755,301 766,008 756,588 737,219 2.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.39% 7.36% 10.57% 10.44% 9.71% 11.14% 5.68% -
ROE 3.84% 7.14% 12.29% 12.02% 11.58% 10.97% 13.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 203.11 216.55 256.89 263.95 258.08 230.84 317.84 -25.87%
EPS 4.88 9.00 15.98 15.27 14.48 13.60 15.68 -54.17%
DPS 4.00 0.00 7.46 3.33 5.00 0.00 6.00 -23.74%
NAPS 1.27 1.26 1.30 1.27 1.25 1.24 1.20 3.86%
Adjusted Per Share Value based on latest NOSH - 775,575
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 201.16 211.45 251.69 257.28 255.12 225.39 302.39 -23.85%
EPS 4.83 8.79 15.66 14.88 14.31 13.28 14.92 -52.95%
DPS 3.96 0.00 7.31 3.25 4.94 0.00 5.71 -21.70%
NAPS 1.2578 1.2303 1.2737 1.2379 1.2357 1.2107 1.1417 6.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.16 2.60 2.35 2.41 1.85 1.30 1.00 -
P/RPS 1.06 1.20 0.91 0.91 0.72 0.56 0.31 127.47%
P/EPS 44.26 28.89 14.71 15.79 12.78 9.56 6.38 265.03%
EY 2.26 3.46 6.80 6.33 7.83 10.46 15.68 -72.60%
DY 1.85 0.00 3.17 1.38 2.70 0.00 6.00 -54.45%
P/NAPS 1.70 2.06 1.81 1.90 1.48 1.05 0.83 61.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 23/02/10 19/11/09 28/08/09 29/05/09 26/02/09 -
Price 2.30 2.21 2.32 2.41 2.13 1.81 1.12 -
P/RPS 1.13 1.02 0.90 0.91 0.83 0.78 0.35 118.91%
P/EPS 47.13 24.56 14.52 15.79 14.71 13.31 7.14 253.10%
EY 2.12 4.07 6.89 6.33 6.80 7.51 14.00 -71.68%
DY 1.74 0.00 3.22 1.38 2.35 0.00 5.36 -52.86%
P/NAPS 1.81 1.75 1.78 1.90 1.70 1.46 0.93 56.07%

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