[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 42.71%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,764,456 1,112,232 510,527 1,955,345 1,446,349 884,109 429,156 155.98%
PBT 112,018 62,291 33,181 116,141 98,271 62,003 35,652 114.07%
Tax -17,635 -1,935 172 -18,473 -22,754 -16,626 -10,005 45.76%
NP 94,383 60,356 33,353 97,668 75,517 45,377 25,647 137.79%
-
NP to SH 78,408 51,362 28,999 85,919 60,204 35,860 18,036 165.65%
-
Tax Rate 15.74% 3.11% -0.52% 15.91% 23.15% 26.81% 28.06% -
Total Cost 1,670,073 1,051,876 477,174 1,857,677 1,370,832 838,732 403,509 157.11%
-
Net Worth 849,419 822,083 743,739 694,933 550,139 527,352 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 21,779 21,825 - 37,905 10,379 10,547 - -
Div Payout % 27.78% 42.49% - 44.12% 17.24% 29.41% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 849,419 822,083 743,739 694,933 550,139 527,352 0 -
NOSH 725,999 727,507 682,329 631,757 518,999 527,352 400,800 48.43%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.35% 5.43% 6.53% 4.99% 5.22% 5.13% 5.98% -
ROE 9.23% 6.25% 3.90% 12.36% 10.94% 6.80% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 243.04 152.88 74.82 309.51 278.68 167.65 107.07 72.46%
EPS 10.80 7.06 4.25 13.60 11.60 5.64 2.87 141.34%
DPS 3.00 3.00 0.00 6.00 2.00 2.00 0.00 -
NAPS 1.17 1.13 1.09 1.10 1.06 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 627,195
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 227.70 143.53 65.88 252.34 186.65 114.10 55.38 155.98%
EPS 10.12 6.63 3.74 11.09 7.77 4.63 2.33 165.49%
DPS 2.81 2.82 0.00 4.89 1.34 1.36 0.00 -
NAPS 1.0962 1.0609 0.9598 0.8968 0.71 0.6806 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 2.15 2.07 3.94 3.80 3.72 2.70 -
P/RPS 0.51 1.41 2.77 1.27 1.36 2.22 2.52 -65.42%
P/EPS 11.57 30.45 48.71 28.97 32.76 54.71 60.00 -66.52%
EY 8.64 3.28 2.05 3.45 3.05 1.83 1.67 198.23%
DY 2.40 1.40 0.00 1.52 0.53 0.54 0.00 -
P/NAPS 1.07 1.90 1.90 3.58 3.58 3.72 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 -
Price 1.07 1.57 2.37 2.20 3.66 3.64 3.66 -
P/RPS 0.44 1.03 3.17 0.71 1.31 2.17 3.42 -74.41%
P/EPS 9.91 22.24 55.76 16.18 31.55 53.53 81.33 -75.32%
EY 10.09 4.50 1.79 6.18 3.17 1.87 1.23 305.19%
DY 2.80 1.91 0.00 2.73 0.55 0.55 0.00 -
P/NAPS 0.91 1.39 2.17 2.00 3.45 3.64 0.00 -

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
Post a Comment