[WASCO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	1,950,308	1,993,650	1,976,912	1,746,484	2,343,194	2,352,608	2,224,464	-8.37%
YoY %	-2.17%	0.85%	13.19%	-25.47%	-0.40%	5.76%	-	-
Horiz. %	87.68%	89.62%	88.87%	78.51%	105.34%	105.76%	100.00%	-
PBT	245,782	234,177	220,590	220,104	152,913	149,357	124,582	57.10%
YoY %	4.96%	6.16%	0.22%	43.94%	2.38%	19.89%	-	-
Horiz. %	197.29%	187.97%	177.06%	176.67%	122.74%	119.89%	100.00%	-
Tax	-39,543	-26,084	-28,572	-25,556	-19,864	-23,513	-3,870	368.88%
YoY %	-51.60%	8.71%	-11.80%	-28.65%	15.52%	-507.57%	-	-
Horiz. %	1,021.78%	674.01%	738.29%	660.36%	513.28%	607.57%	100.00%	-
NP	206,239	208,093	192,018	194,548	133,049	125,844	120,712	42.77%
YoY %	-0.89%	8.37%	-1.30%	46.22%	5.73%	4.25%	-	-
Horiz. %	170.85%	172.39%	159.07%	161.17%	110.22%	104.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,322	115,309	110,918	102,896	115,596	104,544	102,724	11.69%
YoY %	5.21%	3.96%	7.80%	-10.99%	10.57%	1.77%	-	-
Horiz. %	118.10%	112.25%	107.98%	100.17%	112.53%	101.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.09%	11.14%	12.95%	11.61%	12.99%	15.74%	3.11%	-
YoY %	44.43%	-13.98%	11.54%	-10.62%	-17.47%	406.11%	-	-
Horiz. %	517.36%	358.20%	416.40%	373.31%	417.68%	506.11%	100.00%	-
Total Cost	1,744,069	1,785,557	1,784,894	1,551,936	2,210,145	2,226,764	2,103,752	-11.72%
YoY %	-2.32%	0.04%	15.01%	-29.78%	-0.75%	5.85%	-	-
Horiz. %	82.90%	84.87%	84.84%	73.77%	105.06%	105.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	986,974	959,232	957,510	938,169	884,663	849,419	822,083	12.92%
YoY %	2.89%	0.18%	2.06%	6.05%	4.15%	3.33%	-	-
Horiz. %	120.06%	116.68%	116.47%	114.12%	107.61%	103.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	56,637	25,176	38,300	-	44,233	29,039	43,650	18.90%
YoY %	124.96%	-34.27%	0.00%	-	52.32%	-33.47%	-	-
Horiz. %	129.75%	57.68%	87.74%	-	101.34%	66.53%	100.00%	-
Div Payout %	46.68%	21.83%	34.53%	-	38.27%	27.78%	42.49%	-
YoY %	113.83%	-36.78%	0.00%	-	37.76%	-34.62%	-	-
Horiz. %	109.86%	51.38%	81.27%	-	90.07%	65.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	986,974	959,232	957,510	938,169	884,663	849,419	822,083	12.92%
YoY %	2.89%	0.18%	2.06%	6.05%	4.15%	3.33%	-	-
Horiz. %	120.06%	116.68%	116.47%	114.12%	107.61%	103.33%	100.00%	-
NOSH	759,211	755,301	766,008	756,588	737,219	725,999	727,507	2.87%
YoY %	0.52%	-1.40%	1.25%	2.63%	1.55%	-0.21%	-	-
Horiz. %	104.36%	103.82%	105.29%	104.00%	101.33%	99.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	10.57%	10.44%	9.71%	11.14%	5.68%	5.35%	5.43%	-
YoY %	1.25%	7.52%	-12.84%	96.13%	6.17%	-1.47%	-	-
Horiz. %	194.66%	192.27%	178.82%	205.16%	104.60%	98.53%	100.00%	-
ROE	12.29%	12.02%	11.58%	10.97%	13.07%	12.31%	12.50%	-
YoY %	2.25%	3.80%	5.56%	-16.07%	6.17%	-1.52%	-	-
Horiz. %	98.32%	96.16%	92.64%	87.76%	104.56%	98.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	256.89	263.95	258.08	230.84	317.84	324.05	305.77	-10.93%
YoY %	-2.67%	2.27%	11.80%	-27.37%	-1.92%	5.98%	-	-
Horiz. %	84.01%	86.32%	84.40%	75.49%	103.95%	105.98%	100.00%	-
EPS	15.98	15.27	14.48	13.60	15.68	14.40	14.12	8.57%
YoY %	4.65%	5.46%	6.47%	-13.27%	8.89%	1.98%	-	-
Horiz. %	113.17%	108.14%	102.55%	96.32%	111.05%	101.98%	100.00%	-
DPS	7.46	3.33	5.00	0.00	6.00	4.00	6.00	15.58%
YoY %	124.02%	-33.40%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	124.33%	55.50%	83.33%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.30	1.27	1.25	1.24	1.20	1.17	1.13	9.76%
YoY %	2.36%	1.60%	0.81%	3.33%	2.56%	3.54%	-	-
Horiz. %	115.04%	112.39%	110.62%	109.73%	106.19%	103.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 756,588
RPS	251.69	257.28	255.12	225.39	302.39	303.61	287.07	-8.37%
YoY %	-2.17%	0.85%	13.19%	-25.46%	-0.40%	5.76%	-	-
Horiz. %	87.68%	89.62%	88.87%	78.51%	105.34%	105.76%	100.00%	-
EPS	15.66	14.88	14.31	13.28	14.92	13.49	13.26	11.69%
YoY %	5.24%	3.98%	7.76%	-10.99%	10.60%	1.73%	-	-
Horiz. %	118.10%	112.22%	107.92%	100.15%	112.52%	101.73%	100.00%	-
DPS	7.31	3.25	4.94	0.00	5.71	3.75	5.63	18.95%
YoY %	124.92%	-34.21%	0.00%	0.00%	52.27%	-33.39%	-	-
Horiz. %	129.84%	57.73%	87.74%	0.00%	101.42%	66.61%	100.00%	-
NAPS	1.2737	1.2379	1.2357	1.2107	1.1417	1.0962	1.0609	12.92%
YoY %	2.89%	0.18%	2.06%	6.04%	4.15%	3.33%	-	-
Horiz. %	120.06%	116.68%	116.48%	114.12%	107.62%	103.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.35	2.41	1.85	1.30	1.00	1.25	2.15	-
P/RPS	0.91	0.91	0.72	0.56	0.31	0.39	0.70	19.05%
YoY %	0.00%	26.39%	28.57%	80.65%	-20.51%	-44.29%	-	-
Horiz. %	130.00%	130.00%	102.86%	80.00%	44.29%	55.71%	100.00%	-
P/EPS	14.71	15.79	12.78	9.56	6.38	8.68	15.23	-2.28%
YoY %	-6.84%	23.55%	33.68%	49.84%	-26.50%	-43.01%	-	-
Horiz. %	96.59%	103.68%	83.91%	62.77%	41.89%	56.99%	100.00%	-
EY	6.80	6.33	7.83	10.46	15.68	11.52	6.57	2.31%
YoY %	7.42%	-19.16%	-25.14%	-33.29%	36.11%	75.34%	-	-
Horiz. %	103.50%	96.35%	119.18%	159.21%	238.66%	175.34%	100.00%	-
DY	3.17	1.38	2.70	0.00	6.00	3.20	2.79	8.86%
YoY %	129.71%	-48.89%	0.00%	0.00%	87.50%	14.70%	-	-
Horiz. %	113.62%	49.46%	96.77%	0.00%	215.05%	114.70%	100.00%	-
P/NAPS	1.81	1.90	1.48	1.05	0.83	1.07	1.90	-3.17%
YoY %	-4.74%	28.38%	40.95%	26.51%	-22.43%	-43.68%	-	-
Horiz. %	95.26%	100.00%	77.89%	55.26%	43.68%	56.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	19/11/09	28/08/09	29/05/09	26/02/09	28/11/08	25/08/08	-
Price	2.32	2.41	2.13	1.81	1.12	1.07	1.57	-
P/RPS	0.90	0.91	0.83	0.78	0.35	0.33	0.51	45.88%
YoY %	-1.10%	9.64%	6.41%	122.86%	6.06%	-35.29%	-	-
Horiz. %	176.47%	178.43%	162.75%	152.94%	68.63%	64.71%	100.00%	-
P/EPS	14.52	15.79	14.71	13.31	7.14	7.43	11.12	19.40%
YoY %	-8.04%	7.34%	10.52%	86.41%	-3.90%	-33.18%	-	-
Horiz. %	130.58%	142.00%	132.28%	119.69%	64.21%	66.82%	100.00%	-
EY	6.89	6.33	6.80	7.51	14.00	13.46	8.99	-16.21%
YoY %	8.85%	-6.91%	-9.45%	-46.36%	4.01%	49.72%	-	-
Horiz. %	76.64%	70.41%	75.64%	83.54%	155.73%	149.72%	100.00%	-
DY	3.22	1.38	2.35	0.00	5.36	3.74	3.82	-10.73%
YoY %	133.33%	-41.28%	0.00%	0.00%	43.32%	-2.09%	-	-
Horiz. %	84.29%	36.13%	61.52%	0.00%	140.31%	97.91%	100.00%	-
P/NAPS	1.78	1.90	1.70	1.46	0.93	0.91	1.39	17.87%
YoY %	-6.32%	11.76%	16.44%	56.99%	2.20%	-34.53%	-	-
Horiz. %	128.06%	136.69%	122.30%	105.04%	66.91%	65.47%	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