[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.89%
YoY- 356.64%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,112,232 510,527 1,955,345 1,446,349 884,109 429,156 1,624,495 -22.33%
PBT 62,291 33,181 116,141 98,271 62,003 35,652 71,356 -8.66%
Tax -1,935 172 -18,473 -22,754 -16,626 -10,005 -21,168 -79.73%
NP 60,356 33,353 97,668 75,517 45,377 25,647 50,188 13.09%
-
NP to SH 51,362 28,999 85,919 60,204 35,860 18,036 37,414 23.54%
-
Tax Rate 3.11% -0.52% 15.91% 23.15% 26.81% 28.06% 29.67% -
Total Cost 1,051,876 477,174 1,857,677 1,370,832 838,732 403,509 1,574,307 -23.59%
-
Net Worth 822,083 743,739 694,933 550,139 527,352 0 363,867 72.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 21,825 - 37,905 10,379 10,547 - 19,354 8.34%
Div Payout % 42.49% - 44.12% 17.24% 29.41% - 51.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 822,083 743,739 694,933 550,139 527,352 0 363,867 72.26%
NOSH 727,507 682,329 631,757 518,999 527,352 400,800 387,092 52.35%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.43% 6.53% 4.99% 5.22% 5.13% 5.98% 3.09% -
ROE 6.25% 3.90% 12.36% 10.94% 6.80% 0.00% 10.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.88 74.82 309.51 278.68 167.65 107.07 419.67 -49.02%
EPS 7.06 4.25 13.60 11.60 5.64 2.87 6.00 11.46%
DPS 3.00 0.00 6.00 2.00 2.00 0.00 5.00 -28.88%
NAPS 1.13 1.09 1.10 1.06 1.00 0.00 0.94 13.07%
Adjusted Per Share Value based on latest NOSH - 517,957
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 143.60 65.91 252.45 186.73 114.14 55.41 209.73 -22.33%
EPS 6.63 3.74 11.09 7.77 4.63 2.33 4.83 23.53%
DPS 2.82 0.00 4.89 1.34 1.36 0.00 2.50 8.36%
NAPS 1.0614 0.9602 0.8972 0.7103 0.6808 0.00 0.4698 72.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.15 2.07 3.94 3.80 3.72 2.70 2.13 -
P/RPS 1.41 2.77 1.27 1.36 2.22 2.52 0.51 97.10%
P/EPS 30.45 48.71 28.97 32.76 54.71 60.00 22.04 24.07%
EY 3.28 2.05 3.45 3.05 1.83 1.67 4.54 -19.50%
DY 1.40 0.00 1.52 0.53 0.54 0.00 2.35 -29.22%
P/NAPS 1.90 1.90 3.58 3.58 3.72 0.00 2.27 -11.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 -
Price 1.57 2.37 2.20 3.66 3.64 3.66 2.60 -
P/RPS 1.03 3.17 0.71 1.31 2.17 3.42 0.62 40.31%
P/EPS 22.24 55.76 16.18 31.55 53.53 81.33 26.90 -11.92%
EY 4.50 1.79 6.18 3.17 1.87 1.23 3.72 13.54%
DY 1.91 0.00 2.73 0.55 0.55 0.00 1.92 -0.34%
P/NAPS 1.39 2.17 2.00 3.45 3.64 0.00 2.77 -36.87%

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