[WASCO] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock

[WASCO] WASCO BERHAD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 5.21%

YoY- 4.95%

Quarter Report

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	1,501,504	1,558,728	1,638,484	1,950,308	1,993,650	1,976,912	1,746,484	-9.57%
YoY %	-3.67%	-4.87%	-15.99%	-2.17%	0.85%	13.19%	-	-
Horiz. %	85.97%	89.25%	93.82%	111.67%	114.15%	113.19%	100.00%	-
PBT	67,861	64,064	153,904	245,782	234,177	220,590	220,104	-54.32%
YoY %	5.93%	-58.37%	-37.38%	4.96%	6.16%	0.22%	-	-
Horiz. %	30.83%	29.11%	69.92%	111.67%	106.39%	100.22%	100.00%	-
Tax	-18,221	-11,236	-33,276	-39,543	-26,084	-28,572	-25,556	-20.17%
YoY %	-62.17%	66.23%	15.85%	-51.60%	8.71%	-11.80%	-	-
Horiz. %	71.30%	43.97%	130.21%	154.73%	102.07%	111.80%	100.00%	-
NP	49,640	52,828	120,628	206,239	208,093	192,018	194,548	-59.73%
YoY %	-6.03%	-56.21%	-41.51%	-0.89%	8.37%	-1.30%	-	-
Horiz. %	25.52%	27.15%	62.00%	106.01%	106.96%	98.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,617	37,450	68,096	121,322	115,309	110,918	102,896	-45.27%
YoY %	11.13%	-45.00%	-43.87%	5.21%	3.96%	7.80%	-	-
Horiz. %	40.45%	36.40%	66.18%	117.91%	112.06%	107.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	17.54%	21.62%	16.09%	11.14%	12.95%	11.61%	-
YoY %	53.08%	-18.87%	34.37%	44.43%	-13.98%	11.54%	-	-
Horiz. %	231.27%	151.08%	186.22%	138.59%	95.95%	111.54%	100.00%	-
Total Cost	1,451,864	1,505,900	1,517,856	1,744,069	1,785,557	1,784,894	1,551,936	-4.34%
YoY %	-3.59%	-0.79%	-12.97%	-2.32%	0.04%	15.01%	-	-
Horiz. %	93.55%	97.03%	97.80%	112.38%	115.05%	115.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	939,420	974,620	953,343	986,974	959,232	957,510	938,169	0.08%
YoY %	-3.61%	2.23%	-3.41%	2.89%	0.18%	2.06%	-	-
Horiz. %	100.13%	103.89%	101.62%	105.20%	102.25%	102.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	20,202	30,696	-	56,637	25,176	38,300	-	-
YoY %	-34.19%	0.00%	-	124.96%	-34.27%	0.00%	-	-
Horiz. %	52.75%	80.15%	-	147.88%	65.73%	100.00%	-	-
Div Payout %	48.54%	81.97%	-	46.68%	21.83%	34.53%	-	-
YoY %	-40.78%	0.00%	-	113.83%	-36.78%	0.00%	-	-
Horiz. %	140.57%	237.39%	-	135.19%	63.22%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	939,420	974,620	953,343	986,974	959,232	957,510	938,169	0.08%
YoY %	-3.61%	2.23%	-3.41%	2.89%	0.18%	2.06%	-	-
Horiz. %	100.13%	103.89%	101.62%	105.20%	102.25%	102.06%	100.00%	-
NOSH	757,597	767,418	756,622	759,211	755,301	766,008	756,588	0.08%
YoY %	-1.28%	1.43%	-0.34%	0.52%	-1.40%	1.25%	-	-
Horiz. %	100.13%	101.43%	100.00%	100.35%	99.83%	101.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	3.31%	3.39%	7.36%	10.57%	10.44%	9.71%	11.14%	-
YoY %	-2.36%	-53.94%	-30.37%	1.25%	7.52%	-12.84%	-	-
Horiz. %	29.71%	30.43%	66.07%	94.88%	93.72%	87.16%	100.00%	-
ROE	4.43%	3.84%	7.14%	12.29%	12.02%	11.58%	10.97%	-
YoY %	15.36%	-46.22%	-41.90%	2.25%	3.80%	5.56%	-	-
Horiz. %	40.38%	35.00%	65.09%	112.03%	109.57%	105.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	198.19	203.11	216.55	256.89	263.95	258.08	230.84	-9.65%
YoY %	-2.42%	-6.21%	-15.70%	-2.67%	2.27%	11.80%	-	-
Horiz. %	85.86%	87.99%	93.81%	111.28%	114.34%	111.80%	100.00%	-
EPS	5.49	4.88	9.00	15.98	15.27	14.48	13.60	-45.34%
YoY %	12.50%	-45.78%	-43.68%	4.65%	5.46%	6.47%	-	-
Horiz. %	40.37%	35.88%	66.18%	117.50%	112.28%	106.47%	100.00%	-
DPS	2.67	4.00	0.00	7.46	3.33	5.00	0.00	-
YoY %	-33.25%	0.00%	0.00%	124.02%	-33.40%	0.00%	-	-
Horiz. %	53.40%	80.00%	0.00%	149.20%	66.60%	100.00%	-	-
NAPS	1.24	1.27	1.26	1.30	1.27	1.25	1.24	0.00%
YoY %	-2.36%	0.79%	-3.08%	2.36%	1.60%	0.81%	-	-
Horiz. %	100.00%	102.42%	101.61%	104.84%	102.42%	100.81%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 774,222
RPS	193.77	201.16	211.45	251.69	257.28	255.12	225.39	-9.57%
YoY %	-3.67%	-4.87%	-15.99%	-2.17%	0.85%	13.19%	-	-
Horiz. %	85.97%	89.25%	93.82%	111.67%	114.15%	113.19%	100.00%	-
EPS	5.37	4.83	8.79	15.66	14.88	14.31	13.28	-45.28%
YoY %	11.18%	-45.05%	-43.87%	5.24%	3.98%	7.76%	-	-
Horiz. %	40.44%	36.37%	66.19%	117.92%	112.05%	107.76%	100.00%	-
DPS	2.61	3.96	0.00	7.31	3.25	4.94	0.00	-
YoY %	-34.09%	0.00%	0.00%	124.92%	-34.21%	0.00%	-	-
Horiz. %	52.83%	80.16%	0.00%	147.98%	65.79%	100.00%	-	-
NAPS	1.2123	1.2578	1.2303	1.2737	1.2379	1.2357	1.2107	0.08%
YoY %	-3.62%	2.24%	-3.41%	2.89%	0.18%	2.06%	-	-
Horiz. %	100.13%	103.89%	101.62%	105.20%	102.25%	102.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.16	2.16	2.60	2.35	2.41	1.85	1.30	-
P/RPS	1.09	1.06	1.20	0.91	0.91	0.72	0.56	55.82%
YoY %	2.83%	-11.67%	31.87%	0.00%	26.39%	28.57%	-	-
Horiz. %	194.64%	189.29%	214.29%	162.50%	162.50%	128.57%	100.00%	-
P/EPS	39.32	44.26	28.89	14.71	15.79	12.78	9.56	156.48%
YoY %	-11.16%	53.20%	96.40%	-6.84%	23.55%	33.68%	-	-
Horiz. %	411.30%	462.97%	302.20%	153.87%	165.17%	133.68%	100.00%	-
EY	2.54	2.26	3.46	6.80	6.33	7.83	10.46	-61.04%
YoY %	12.39%	-34.68%	-49.12%	7.42%	-19.16%	-25.14%	-	-
Horiz. %	24.28%	21.61%	33.08%	65.01%	60.52%	74.86%	100.00%	-
DY	1.23	1.85	0.00	3.17	1.38	2.70	0.00	-
YoY %	-33.51%	0.00%	0.00%	129.71%	-48.89%	0.00%	-	-
Horiz. %	45.56%	68.52%	0.00%	117.41%	51.11%	100.00%	-	-
P/NAPS	1.74	1.70	2.06	1.81	1.90	1.48	1.05	39.99%
YoY %	2.35%	-17.48%	13.81%	-4.74%	28.38%	40.95%	-	-
Horiz. %	165.71%	161.90%	196.19%	172.38%	180.95%	140.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	25/08/10	31/05/10	23/02/10	19/11/09	28/08/09	29/05/09	-
Price	2.02	2.30	2.21	2.32	2.41	2.13	1.81	-
P/RPS	1.02	1.13	1.02	0.90	0.91	0.83	0.78	19.56%
YoY %	-9.73%	10.78%	13.33%	-1.10%	9.64%	6.41%	-	-
Horiz. %	130.77%	144.87%	130.77%	115.38%	116.67%	106.41%	100.00%	-
P/EPS	36.77	47.13	24.56	14.52	15.79	14.71	13.31	96.76%
YoY %	-21.98%	91.90%	69.15%	-8.04%	7.34%	10.52%	-	-
Horiz. %	276.26%	354.09%	184.52%	109.09%	118.63%	110.52%	100.00%	-
EY	2.72	2.12	4.07	6.89	6.33	6.80	7.51	-49.15%
YoY %	28.30%	-47.91%	-40.93%	8.85%	-6.91%	-9.45%	-	-
Horiz. %	36.22%	28.23%	54.19%	91.74%	84.29%	90.55%	100.00%	-
DY	1.32	1.74	0.00	3.22	1.38	2.35	0.00	-
YoY %	-24.14%	0.00%	0.00%	133.33%	-41.28%	0.00%	-	-
Horiz. %	56.17%	74.04%	0.00%	137.02%	58.72%	100.00%	-	-
P/NAPS	1.63	1.81	1.75	1.78	1.90	1.70	1.46	7.61%
YoY %	-9.94%	3.43%	-1.69%	-6.32%	11.76%	16.44%	-	-
Horiz. %	111.64%	123.97%	119.86%	121.92%	130.14%	116.44%	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