[WASCO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[WASCO] WASCO BERHAD

Announcement Date

30-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 11.13%

YoY- -63.91%

Quarter Report

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	1,792,112	1,963,592	1,523,356	1,501,504	1,558,728	1,638,484	1,950,308	-5.49%
YoY %	-8.73%	28.90%	1.46%	-3.67%	-4.87%	-15.99%	-	-
Horiz. %	91.89%	100.68%	78.11%	76.99%	79.92%	84.01%	100.00%	-
PBT	206,182	274,728	86,156	67,861	64,064	153,904	245,782	-11.08%
YoY %	-24.95%	218.87%	26.96%	5.93%	-58.37%	-37.38%	-	-
Horiz. %	83.89%	111.78%	35.05%	27.61%	26.07%	62.62%	100.00%	-
Tax	-43,908	-67,748	-21,204	-18,221	-11,236	-33,276	-39,543	7.25%
YoY %	35.19%	-219.51%	-16.37%	-62.17%	66.23%	15.85%	-	-
Horiz. %	111.04%	171.33%	53.62%	46.08%	28.41%	84.15%	100.00%	-
NP	162,274	206,980	64,952	49,640	52,828	120,628	206,239	-14.80%
YoY %	-21.60%	218.67%	30.85%	-6.03%	-56.21%	-41.51%	-	-
Horiz. %	78.68%	100.36%	31.49%	24.07%	25.61%	58.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,122	173,472	55,981	41,617	37,450	68,096	121,322	9.58%
YoY %	-19.80%	209.88%	34.51%	11.13%	-45.00%	-43.87%	-	-
Horiz. %	114.67%	142.98%	46.14%	34.30%	30.87%	56.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	24.66%	24.61%	26.85%	17.54%	21.62%	16.09%	-
YoY %	-13.63%	0.20%	-8.34%	53.08%	-18.87%	34.37%	-	-
Horiz. %	132.38%	153.26%	152.95%	166.87%	109.01%	134.37%	100.00%	-
Total Cost	1,629,838	1,756,612	1,458,404	1,451,864	1,505,900	1,517,856	1,744,069	-4.42%
YoY %	-7.22%	20.45%	0.45%	-3.59%	-0.79%	-12.97%	-	-
Horiz. %	93.45%	100.72%	83.62%	83.25%	86.34%	87.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,026,816	1,009,095	974,907	939,420	974,620	953,343	986,974	2.68%
YoY %	1.76%	3.51%	3.78%	-3.61%	2.23%	-3.41%	-	-
Horiz. %	104.04%	102.24%	98.78%	95.18%	98.75%	96.59%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	46,322	-	34,274	20,202	30,696	-	56,637	-12.57%
YoY %	0.00%	-	69.66%	-34.19%	0.00%	-	-	-
Horiz. %	81.79%	-	60.52%	35.67%	54.20%	-	100.00%	-
Div Payout %	33.30%	-	61.22%	48.54%	81.97%	-	46.68%	-
YoY %	0.00%	-	26.12%	-40.78%	0.00%	-	-	-
Horiz. %	71.34%	-	131.15%	103.98%	175.60%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	1,026,816	1,009,095	974,907	939,420	974,620	953,343	986,974	2.68%
YoY %	1.76%	3.51%	3.78%	-3.61%	2.23%	-3.41%	-	-
Horiz. %	104.04%	102.24%	98.78%	95.18%	98.75%	96.59%	100.00%	-
NOSH	772,042	770,301	761,646	757,597	767,418	756,622	759,211	1.12%
YoY %	0.23%	1.14%	0.53%	-1.28%	1.43%	-0.34%	-	-
Horiz. %	101.69%	101.46%	100.32%	99.79%	101.08%	99.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	9.05%	10.54%	4.26%	3.31%	3.39%	7.36%	10.57%	-
YoY %	-14.14%	147.42%	28.70%	-2.36%	-53.94%	-30.37%	-	-
Horiz. %	85.62%	99.72%	40.30%	31.32%	32.07%	69.63%	100.00%	-
ROE	13.55%	17.19%	5.74%	4.43%	3.84%	7.14%	12.29%	-
YoY %	-21.18%	199.48%	29.57%	15.36%	-46.22%	-41.90%	-	-
Horiz. %	110.25%	139.87%	46.70%	36.05%	31.24%	58.10%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	232.13	254.91	200.01	198.19	203.11	216.55	256.89	-6.55%
YoY %	-8.94%	27.45%	0.92%	-2.42%	-6.21%	-15.70%	-	-
Horiz. %	90.36%	99.23%	77.86%	77.15%	79.06%	84.30%	100.00%	-
EPS	18.02	22.52	7.35	5.49	4.88	9.00	15.98	8.36%
YoY %	-19.98%	206.39%	33.88%	12.50%	-45.78%	-43.68%	-	-
Horiz. %	112.77%	140.93%	45.99%	34.36%	30.54%	56.32%	100.00%	-
DPS	6.00	0.00	4.50	2.67	4.00	0.00	7.46	-13.54%
YoY %	0.00%	0.00%	68.54%	-33.25%	0.00%	0.00%	-	-
Horiz. %	80.43%	0.00%	60.32%	35.79%	53.62%	0.00%	100.00%	-
NAPS	1.33	1.31	1.28	1.24	1.27	1.26	1.30	1.53%
YoY %	1.53%	2.34%	3.23%	-2.36%	0.79%	-3.08%	-	-
Horiz. %	102.31%	100.77%	98.46%	95.38%	97.69%	96.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 761,463
RPS	231.37	253.51	196.68	193.85	201.24	211.54	251.80	-5.49%
YoY %	-8.73%	28.89%	1.46%	-3.67%	-4.87%	-15.99%	-	-
Horiz. %	91.89%	100.68%	78.11%	76.99%	79.92%	84.01%	100.00%	-
EPS	17.96	22.40	7.23	5.37	4.84	8.79	15.66	9.59%
YoY %	-19.82%	209.82%	34.64%	10.95%	-44.94%	-43.87%	-	-
Horiz. %	114.69%	143.04%	46.17%	34.29%	30.91%	56.13%	100.00%	-
DPS	5.98	0.00	4.43	2.61	3.96	0.00	7.31	-12.56%
YoY %	0.00%	0.00%	69.73%	-34.09%	0.00%	0.00%	-	-
Horiz. %	81.81%	0.00%	60.60%	35.70%	54.17%	0.00%	100.00%	-
NAPS	1.3257	1.3028	1.2587	1.2129	1.2583	1.2308	1.2743	2.67%
YoY %	1.76%	3.50%	3.78%	-3.61%	2.23%	-3.41%	-	-
Horiz. %	104.03%	102.24%	98.78%	95.18%	98.74%	96.59%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.45	2.11	2.07	2.16	2.16	2.60	2.35	-
P/RPS	1.06	0.83	1.03	1.09	1.06	1.20	0.91	10.73%
YoY %	27.71%	-19.42%	-5.50%	2.83%	-11.67%	31.87%	-	-
Horiz. %	116.48%	91.21%	113.19%	119.78%	116.48%	131.87%	100.00%	-
P/EPS	13.60	9.37	28.16	39.32	44.26	28.89	14.71	-5.10%
YoY %	45.14%	-66.73%	-28.38%	-11.16%	53.20%	96.40%	-	-
Horiz. %	92.45%	63.70%	191.43%	267.30%	300.88%	196.40%	100.00%	-
EY	7.36	10.67	3.55	2.54	2.26	3.46	6.80	5.43%
YoY %	-31.02%	200.56%	39.76%	12.39%	-34.68%	-49.12%	-	-
Horiz. %	108.24%	156.91%	52.21%	37.35%	33.24%	50.88%	100.00%	-
DY	2.45	0.00	2.17	1.23	1.85	0.00	3.17	-15.82%
YoY %	0.00%	0.00%	76.42%	-33.51%	0.00%	0.00%	-	-
Horiz. %	77.29%	0.00%	68.45%	38.80%	58.36%	0.00%	100.00%	-
P/NAPS	1.84	1.61	1.62	1.74	1.70	2.06	1.81	1.10%
YoY %	14.29%	-0.62%	-6.90%	2.35%	-17.48%	13.81%	-	-
Horiz. %	101.66%	88.95%	89.50%	96.13%	93.92%	113.81%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	11/05/11	17/02/11	30/11/10	25/08/10	31/05/10	23/02/10	-
Price	2.14	2.18	2.31	2.02	2.30	2.21	2.32	-
P/RPS	0.92	0.86	1.15	1.02	1.13	1.02	0.90	1.48%
YoY %	6.98%	-25.22%	12.75%	-9.73%	10.78%	13.33%	-	-
Horiz. %	102.22%	95.56%	127.78%	113.33%	125.56%	113.33%	100.00%	-
P/EPS	11.88	9.68	31.43	36.77	47.13	24.56	14.52	-12.55%
YoY %	22.73%	-69.20%	-14.52%	-21.98%	91.90%	69.15%	-	-
Horiz. %	81.82%	66.67%	216.46%	253.24%	324.59%	169.15%	100.00%	-
EY	8.42	10.33	3.18	2.72	2.12	4.07	6.89	14.34%
YoY %	-18.49%	224.84%	16.91%	28.30%	-47.91%	-40.93%	-	-
Horiz. %	122.21%	149.93%	46.15%	39.48%	30.77%	59.07%	100.00%	-
DY	2.80	0.00	1.95	1.32	1.74	0.00	3.22	-8.91%
YoY %	0.00%	0.00%	47.73%	-24.14%	0.00%	0.00%	-	-
Horiz. %	86.96%	0.00%	60.56%	40.99%	54.04%	0.00%	100.00%	-
P/NAPS	1.61	1.66	1.80	1.63	1.81	1.75	1.78	-6.49%
YoY %	-3.01%	-7.78%	10.43%	-9.94%	3.43%	-1.69%	-	-
Horiz. %	90.45%	93.26%	101.12%	91.57%	101.69%	98.31%	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