[WASCO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[WASCO] WASCO BERHAD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 10.57%

YoY- 34.54%

Quarter Report

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	1,993,650	1,976,912	1,746,484	2,343,194	2,352,608	2,224,464	2,042,108	-1.58%
YoY %	0.85%	13.19%	-25.47%	-0.40%	5.76%	8.93%	-	-
Horiz. %	97.63%	96.81%	85.52%	114.74%	115.20%	108.93%	100.00%	-
PBT	234,177	220,590	220,104	152,913	149,357	124,582	132,724	45.96%
YoY %	6.16%	0.22%	43.94%	2.38%	19.89%	-6.13%	-	-
Horiz. %	176.44%	166.20%	165.84%	115.21%	112.53%	93.87%	100.00%	-
Tax	-26,084	-28,572	-25,556	-19,864	-23,513	-3,870	688	-
YoY %	8.71%	-11.80%	-28.65%	15.52%	-507.57%	-662.50%	-	-
Horiz. %	-3,791.28%	-4,152.91%	-3,714.53%	-2,887.21%	-3,417.59%	-562.50%	100.00%	-
NP	208,093	192,018	194,548	133,049	125,844	120,712	133,412	34.45%
YoY %	8.37%	-1.30%	46.22%	5.73%	4.25%	-9.52%	-	-
Horiz. %	155.98%	143.93%	145.82%	99.73%	94.33%	90.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,309	110,918	102,896	115,596	104,544	102,724	115,996	-0.39%
YoY %	3.96%	7.80%	-10.99%	10.57%	1.77%	-11.44%	-	-
Horiz. %	99.41%	95.62%	88.71%	99.66%	90.13%	88.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.14%	12.95%	11.61%	12.99%	15.74%	3.11%	-0.52%	-
YoY %	-13.98%	11.54%	-10.62%	-17.47%	406.11%	698.08%	-	-
Horiz. %	-2,142.31%	-2,490.38%	-2,232.69%	-2,498.08%	-3,026.92%	-598.08%	100.00%	-
Total Cost	1,785,557	1,784,894	1,551,936	2,210,145	2,226,764	2,103,752	1,908,696	-4.34%
YoY %	0.04%	15.01%	-29.78%	-0.75%	5.85%	10.22%	-	-
Horiz. %	93.55%	93.51%	81.31%	115.79%	116.66%	110.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	959,232	957,510	938,169	884,663	849,419	822,083	743,739	18.46%
YoY %	0.18%	2.06%	6.05%	4.15%	3.33%	10.53%	-	-
Horiz. %	128.97%	128.74%	126.14%	118.95%	114.21%	110.53%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	25,176	38,300	-	44,233	29,039	43,650	-	-
YoY %	-34.27%	0.00%	-	52.32%	-33.47%	0.00%	-	-
Horiz. %	57.68%	87.74%	-	101.34%	66.53%	100.00%	-	-
Div Payout %	21.83%	34.53%	-	38.27%	27.78%	42.49%	-	-
YoY %	-36.78%	0.00%	-	37.76%	-34.62%	0.00%	-	-
Horiz. %	51.38%	81.27%	-	90.07%	65.38%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	959,232	957,510	938,169	884,663	849,419	822,083	743,739	18.46%
YoY %	0.18%	2.06%	6.05%	4.15%	3.33%	10.53%	-	-
Horiz. %	128.97%	128.74%	126.14%	118.95%	114.21%	110.53%	100.00%	-
NOSH	755,301	766,008	756,588	737,219	725,999	727,507	682,329	7.00%
YoY %	-1.40%	1.25%	2.63%	1.55%	-0.21%	6.62%	-	-
Horiz. %	110.69%	112.26%	110.88%	108.04%	106.40%	106.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	10.44%	9.71%	11.14%	5.68%	5.35%	5.43%	6.53%	-
YoY %	7.52%	-12.84%	96.13%	6.17%	-1.47%	-16.85%	-	-
Horiz. %	159.88%	148.70%	170.60%	86.98%	81.93%	83.15%	100.00%	-
ROE	12.02%	11.58%	10.97%	13.07%	12.31%	12.50%	15.60%	-
YoY %	3.80%	5.56%	-16.07%	6.17%	-1.52%	-19.87%	-	-
Horiz. %	77.05%	74.23%	70.32%	83.78%	78.91%	80.13%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	263.95	258.08	230.84	317.84	324.05	305.77	299.28	-8.02%
YoY %	2.27%	11.80%	-27.37%	-1.92%	5.98%	2.17%	-	-
Horiz. %	88.20%	86.23%	77.13%	106.20%	108.28%	102.17%	100.00%	-
EPS	15.27	14.48	13.60	15.68	14.40	14.12	17.00	-6.89%
YoY %	5.46%	6.47%	-13.27%	8.89%	1.98%	-16.94%	-	-
Horiz. %	89.82%	85.18%	80.00%	92.24%	84.71%	83.06%	100.00%	-
DPS	3.33	5.00	0.00	6.00	4.00	6.00	0.00	-
YoY %	-33.40%	0.00%	0.00%	50.00%	-33.33%	0.00%	-	-
Horiz. %	55.50%	83.33%	0.00%	100.00%	66.67%	100.00%	-	-
NAPS	1.27	1.25	1.24	1.20	1.17	1.13	1.09	10.71%
YoY %	1.60%	0.81%	3.33%	2.56%	3.54%	3.67%	-	-
Horiz. %	116.51%	114.68%	113.76%	110.09%	107.34%	103.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 737,857
RPS	257.28	255.12	225.39	302.39	303.61	287.07	263.54	-1.58%
YoY %	0.85%	13.19%	-25.46%	-0.40%	5.76%	8.93%	-	-
Horiz. %	97.62%	96.81%	85.52%	114.74%	115.20%	108.93%	100.00%	-
EPS	14.88	14.31	13.28	14.92	13.49	13.26	14.97	-0.40%
YoY %	3.98%	7.76%	-10.99%	10.60%	1.73%	-11.42%	-	-
Horiz. %	99.40%	95.59%	88.71%	99.67%	90.11%	88.58%	100.00%	-
DPS	3.25	4.94	0.00	5.71	3.75	5.63	0.00	-
YoY %	-34.21%	0.00%	0.00%	52.27%	-33.39%	0.00%	-	-
Horiz. %	57.73%	87.74%	0.00%	101.42%	66.61%	100.00%	-	-
NAPS	1.2379	1.2357	1.2107	1.1417	1.0962	1.0609	0.9598	18.46%
YoY %	0.18%	2.06%	6.04%	4.15%	3.33%	10.53%	-	-
Horiz. %	128.97%	128.75%	126.14%	118.95%	114.21%	110.53%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.41	1.85	1.30	1.00	1.25	2.15	2.07	-
P/RPS	0.91	0.72	0.56	0.31	0.39	0.70	0.69	20.24%
YoY %	26.39%	28.57%	80.65%	-20.51%	-44.29%	1.45%	-	-
Horiz. %	131.88%	104.35%	81.16%	44.93%	56.52%	101.45%	100.00%	-
P/EPS	15.79	12.78	9.56	6.38	8.68	15.23	12.18	18.87%
YoY %	23.55%	33.68%	49.84%	-26.50%	-43.01%	25.04%	-	-
Horiz. %	129.64%	104.93%	78.49%	52.38%	71.26%	125.04%	100.00%	-
EY	6.33	7.83	10.46	15.68	11.52	6.57	8.21	-15.90%
YoY %	-19.16%	-25.14%	-33.29%	36.11%	75.34%	-19.98%	-	-
Horiz. %	77.10%	95.37%	127.41%	190.99%	140.32%	80.02%	100.00%	-
DY	1.38	2.70	0.00	6.00	3.20	2.79	0.00	-
YoY %	-48.89%	0.00%	0.00%	87.50%	14.70%	0.00%	-	-
Horiz. %	49.46%	96.77%	0.00%	215.05%	114.70%	100.00%	-	-
P/NAPS	1.90	1.48	1.05	0.83	1.07	1.90	1.90	0.00%
YoY %	28.38%	40.95%	26.51%	-22.43%	-43.68%	0.00%	-	-
Horiz. %	100.00%	77.89%	55.26%	43.68%	56.32%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	28/08/09	29/05/09	26/02/09	28/11/08	25/08/08	26/05/08	-
Price	2.41	2.13	1.81	1.12	1.07	1.57	2.37	-
P/RPS	0.91	0.83	0.78	0.35	0.33	0.51	0.79	9.87%
YoY %	9.64%	6.41%	122.86%	6.06%	-35.29%	-35.44%	-	-
Horiz. %	115.19%	105.06%	98.73%	44.30%	41.77%	64.56%	100.00%	-
P/EPS	15.79	14.71	13.31	7.14	7.43	11.12	13.94	8.65%
YoY %	7.34%	10.52%	86.41%	-3.90%	-33.18%	-20.23%	-	-
Horiz. %	113.27%	105.52%	95.48%	51.22%	53.30%	79.77%	100.00%	-
EY	6.33	6.80	7.51	14.00	13.46	8.99	7.17	-7.96%
YoY %	-6.91%	-9.45%	-46.36%	4.01%	49.72%	25.38%	-	-
Horiz. %	88.28%	94.84%	104.74%	195.26%	187.73%	125.38%	100.00%	-
DY	1.38	2.35	0.00	5.36	3.74	3.82	0.00	-
YoY %	-41.28%	0.00%	0.00%	43.32%	-2.09%	0.00%	-	-
Horiz. %	36.13%	61.52%	0.00%	140.31%	97.91%	100.00%	-	-
P/NAPS	1.90	1.70	1.46	0.93	0.91	1.39	2.17	-8.46%
YoY %	11.76%	16.44%	56.99%	2.20%	-34.53%	-35.94%	-	-
Horiz. %	87.56%	78.34%	67.28%	42.86%	41.94%	64.06%	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