[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 66.69%
YoY- -63.91%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 896,056 490,898 1,523,356 1,126,128 779,364 409,621 1,950,308 -40.54%
PBT 103,091 68,682 86,156 50,896 32,032 38,476 245,782 -44.05%
Tax -21,954 -16,937 -21,204 -13,666 -5,618 -8,319 -39,543 -32.52%
NP 81,137 51,745 64,952 37,230 26,414 30,157 206,239 -46.40%
-
NP to SH 69,561 43,368 55,981 31,213 18,725 17,024 121,322 -31.05%
-
Tax Rate 21.30% 24.66% 24.61% 26.85% 17.54% 21.62% 16.09% -
Total Cost 814,919 439,153 1,458,404 1,088,898 752,950 379,464 1,744,069 -39.86%
-
Net Worth 1,026,816 1,009,095 974,907 939,420 974,620 953,343 986,974 2.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 23,161 - 34,274 15,151 15,348 - 56,637 -44.99%
Div Payout % 33.30% - 61.22% 48.54% 81.97% - 46.68% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,026,816 1,009,095 974,907 939,420 974,620 953,343 986,974 2.68%
NOSH 772,042 770,301 761,646 757,597 767,418 756,622 759,211 1.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.05% 10.54% 4.26% 3.31% 3.39% 7.36% 10.57% -
ROE 6.77% 4.30% 5.74% 3.32% 1.92% 1.79% 12.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 116.06 63.73 200.01 148.64 101.56 54.14 256.89 -41.20%
EPS 9.01 5.63 7.35 4.12 2.44 2.25 15.98 -31.82%
DPS 3.00 0.00 4.50 2.00 2.00 0.00 7.46 -45.60%
NAPS 1.33 1.31 1.28 1.24 1.27 1.26 1.30 1.53%
Adjusted Per Share Value based on latest NOSH - 761,463
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 115.69 63.38 196.68 145.39 100.62 52.88 251.80 -40.54%
EPS 8.98 5.60 7.23 4.03 2.42 2.20 15.66 -31.04%
DPS 2.99 0.00 4.43 1.96 1.98 0.00 7.31 -44.98%
NAPS 1.3257 1.3028 1.2587 1.2129 1.2583 1.2308 1.2743 2.67%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.45 2.11 2.07 2.16 2.16 2.60 2.35 -
P/RPS 2.11 3.31 1.03 1.45 2.13 4.80 0.91 75.45%
P/EPS 27.19 37.48 28.16 52.43 88.52 115.56 14.71 50.78%
EY 3.68 2.67 3.55 1.91 1.13 0.87 6.80 -33.66%
DY 1.22 0.00 2.17 0.93 0.93 0.00 3.17 -47.18%
P/NAPS 1.84 1.61 1.62 1.74 1.70 2.06 1.81 1.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 11/05/11 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 -
Price 2.14 2.18 2.31 2.02 2.30 2.21 2.32 -
P/RPS 1.84 3.42 1.15 1.36 2.26 4.08 0.90 61.29%
P/EPS 23.75 38.72 31.43 49.03 94.26 98.22 14.52 38.94%
EY 4.21 2.58 3.18 2.04 1.06 1.02 6.89 -28.05%
DY 1.40 0.00 1.95 0.99 0.87 0.00 3.22 -42.69%
P/NAPS 1.61 1.66 1.80 1.63 1.81 1.75 1.78 -6.49%

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