[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 30.61%
YoY- 191.08%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,005,119 481,560 1,889,111 1,374,899 896,056 490,898 1,523,356 -24.22%
PBT 57,911 23,657 173,268 139,764 103,091 68,682 86,156 -23.28%
Tax -7,632 575 -42,029 -29,087 -21,954 -16,937 -21,204 -49.43%
NP 50,279 24,232 131,239 110,677 81,137 51,745 64,952 -15.70%
-
NP to SH 37,828 17,784 110,374 90,854 69,561 43,368 55,981 -23.01%
-
Tax Rate 13.18% -2.43% 24.26% 20.81% 21.30% 24.66% 24.61% -
Total Cost 954,840 457,328 1,757,872 1,264,222 814,919 439,153 1,458,404 -24.61%
-
Net Worth 1,006,010 1,012,914 1,030,222 993,478 1,026,816 1,009,095 974,907 2.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,863 - 46,476 22,751 23,161 - 34,274 -23.67%
Div Payout % 60.44% - 42.11% 25.04% 33.30% - 61.22% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,006,010 1,012,914 1,030,222 993,478 1,026,816 1,009,095 974,907 2.11%
NOSH 774,888 774,888 774,888 758,380 772,042 770,301 761,646 1.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.00% 5.03% 6.95% 8.05% 9.05% 10.54% 4.26% -
ROE 3.76% 1.76% 10.71% 9.15% 6.77% 4.30% 5.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 131.88 62.28 243.88 181.29 116.06 63.73 200.01 -24.26%
EPS 4.98 2.30 14.48 11.98 9.01 5.63 7.35 -22.87%
DPS 3.00 0.00 6.00 3.00 3.00 0.00 4.50 -23.70%
NAPS 1.32 1.31 1.33 1.31 1.33 1.31 1.28 2.07%
Adjusted Per Share Value based on latest NOSH - 760,464
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.77 62.17 243.90 177.51 115.69 63.38 196.68 -24.22%
EPS 4.88 2.30 14.25 11.73 8.98 5.60 7.23 -23.07%
DPS 2.95 0.00 6.00 2.94 2.99 0.00 4.43 -23.76%
NAPS 1.2988 1.3077 1.3301 1.2827 1.3257 1.3028 1.2587 2.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.88 2.07 2.07 1.97 2.45 2.11 2.07 -
P/RPS 1.43 3.32 0.85 1.09 2.11 3.31 1.03 24.47%
P/EPS 37.88 90.00 14.53 16.44 27.19 37.48 28.16 21.87%
EY 2.64 1.11 6.88 6.08 3.68 2.67 3.55 -17.93%
DY 1.60 0.00 2.90 1.52 1.22 0.00 2.17 -18.39%
P/NAPS 1.42 1.58 1.56 1.50 1.84 1.61 1.62 -8.41%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 22/02/12 15/11/11 25/08/11 11/05/11 17/02/11 -
Price 1.82 1.91 2.00 2.05 2.14 2.18 2.31 -
P/RPS 1.38 3.07 0.82 1.13 1.84 3.42 1.15 12.93%
P/EPS 36.67 83.04 14.04 17.11 23.75 38.72 31.43 10.83%
EY 2.73 1.20 7.12 5.84 4.21 2.58 3.18 -9.68%
DY 1.65 0.00 3.00 1.46 1.40 0.00 1.95 -10.54%
P/NAPS 1.38 1.46 1.50 1.56 1.61 1.66 1.80 -16.24%

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