[WASCO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 35.01%
YoY- 60.78%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,343,194 2,352,608 2,224,464 2,042,108 1,955,345 1,928,465 1,768,218 20.54%
PBT 152,913 149,357 124,582 132,724 116,141 131,028 124,006 14.91%
Tax -19,864 -23,513 -3,870 688 -18,473 -30,338 -33,252 -28.95%
NP 133,049 125,844 120,712 133,412 97,668 100,689 90,754 28.90%
-
NP to SH 115,596 104,544 102,724 115,996 85,919 80,272 71,720 37.26%
-
Tax Rate 12.99% 15.74% 3.11% -0.52% 15.91% 23.15% 26.81% -
Total Cost 2,210,145 2,226,764 2,103,752 1,908,696 1,857,677 1,827,776 1,677,464 20.08%
-
Net Worth 884,663 849,419 822,083 743,739 694,933 550,139 527,352 40.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 44,233 29,039 43,650 - 37,905 13,839 21,094 63.46%
Div Payout % 38.27% 27.78% 42.49% - 44.12% 17.24% 29.41% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 884,663 849,419 822,083 743,739 694,933 550,139 527,352 40.96%
NOSH 737,219 725,999 727,507 682,329 631,757 518,999 527,352 24.89%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.68% 5.35% 5.43% 6.53% 4.99% 5.22% 5.13% -
ROE 13.07% 12.31% 12.50% 15.60% 12.36% 14.59% 13.60% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 317.84 324.05 305.77 299.28 309.51 371.57 335.30 -3.48%
EPS 15.68 14.40 14.12 17.00 13.60 15.47 11.28 24.42%
DPS 6.00 4.00 6.00 0.00 6.00 2.67 4.00 30.87%
NAPS 1.20 1.17 1.13 1.09 1.10 1.06 1.00 12.86%
Adjusted Per Share Value based on latest NOSH - 682,329
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 302.39 303.61 287.07 263.54 252.34 248.87 228.19 20.54%
EPS 14.92 13.49 13.26 14.97 11.09 10.36 9.26 37.23%
DPS 5.71 3.75 5.63 0.00 4.89 1.79 2.72 63.58%
NAPS 1.1417 1.0962 1.0609 0.9598 0.8968 0.71 0.6806 40.95%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.00 1.25 2.15 2.07 3.94 3.80 3.72 -
P/RPS 0.31 0.39 0.70 0.69 1.27 1.02 1.11 -57.10%
P/EPS 6.38 8.68 15.23 12.18 28.97 24.57 27.35 -61.93%
EY 15.68 11.52 6.57 8.21 3.45 4.07 3.66 162.62%
DY 6.00 3.20 2.79 0.00 1.52 0.70 1.08 212.05%
P/NAPS 0.83 1.07 1.90 1.90 3.58 3.58 3.72 -63.04%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 -
Price 1.12 1.07 1.57 2.37 2.20 3.66 3.64 -
P/RPS 0.35 0.33 0.51 0.79 0.71 0.99 1.09 -52.94%
P/EPS 7.14 7.43 11.12 13.94 16.18 23.66 26.76 -58.38%
EY 14.00 13.46 8.99 7.17 6.18 4.23 3.74 140.12%
DY 5.36 3.74 3.82 0.00 2.73 0.73 1.10 186.04%
P/NAPS 0.93 0.91 1.39 2.17 2.00 3.45 3.64 -59.56%

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