[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
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,993,650 1,976,912 1,746,484 2,343,194 2,352,608 2,224,464 2,042,108 -1.58%
PBT 234,177 220,590 220,104 152,913 149,357 124,582 132,724 45.96%
Tax -26,084 -28,572 -25,556 -19,864 -23,513 -3,870 688 -
NP 208,093 192,018 194,548 133,049 125,844 120,712 133,412 34.45%
-
NP to SH 115,309 110,918 102,896 115,596 104,544 102,724 115,996 -0.39%
-
Tax Rate 11.14% 12.95% 11.61% 12.99% 15.74% 3.11% -0.52% -
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%
-
Net Worth 959,232 957,510 938,169 884,663 849,419 822,083 743,739 18.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 25,176 38,300 - 44,233 29,039 43,650 - -
Div Payout % 21.83% 34.53% - 38.27% 27.78% 42.49% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 959,232 957,510 938,169 884,663 849,419 822,083 743,739 18.46%
NOSH 755,301 766,008 756,588 737,219 725,999 727,507 682,329 7.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.44% 9.71% 11.14% 5.68% 5.35% 5.43% 6.53% -
ROE 12.02% 11.58% 10.97% 13.07% 12.31% 12.50% 15.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 263.95 258.08 230.84 317.84 324.05 305.77 299.28 -8.02%
EPS 15.27 14.48 13.60 15.68 14.40 14.12 17.00 -6.89%
DPS 3.33 5.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 1.27 1.25 1.24 1.20 1.17 1.13 1.09 10.71%
Adjusted Per Share Value based on latest NOSH - 737,857
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 257.39 255.23 225.48 302.52 303.74 287.19 263.65 -1.58%
EPS 14.89 14.32 13.28 14.92 13.50 13.26 14.98 -0.40%
DPS 3.25 4.94 0.00 5.71 3.75 5.64 0.00 -
NAPS 1.2384 1.2362 1.2112 1.1422 1.0967 1.0614 0.9602 18.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 15.79 12.78 9.56 6.38 8.68 15.23 12.18 18.87%
EY 6.33 7.83 10.46 15.68 11.52 6.57 8.21 -15.90%
DY 1.38 2.70 0.00 6.00 3.20 2.79 0.00 -
P/NAPS 1.90 1.48 1.05 0.83 1.07 1.90 1.90 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 15.79 14.71 13.31 7.14 7.43 11.12 13.94 8.65%
EY 6.33 6.80 7.51 14.00 13.46 8.99 7.17 -7.96%
DY 1.38 2.35 0.00 5.36 3.74 3.82 0.00 -
P/NAPS 1.90 1.70 1.46 0.93 0.91 1.39 2.17 -8.46%

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