[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 47.43%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,495,238 988,456 436,621 2,343,194 1,764,456 1,112,232 510,527 104.57%
PBT 175,633 110,295 55,026 152,913 112,018 62,291 33,181 203.41%
Tax -19,563 -14,286 -6,389 -19,864 -17,635 -1,935 172 -
NP 156,070 96,009 48,637 133,049 94,383 60,356 33,353 179.50%
-
NP to SH 86,482 55,459 25,724 115,596 78,408 51,362 28,999 107.04%
-
Tax Rate 11.14% 12.95% 11.61% 12.99% 15.74% 3.11% -0.52% -
Total Cost 1,339,168 892,447 387,984 2,210,145 1,670,073 1,051,876 477,174 98.83%
-
Net Worth 959,232 957,510 938,169 884,663 849,419 822,083 743,739 18.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 18,882 19,150 - 44,233 21,779 21,825 - -
Div Payout % 21.83% 34.53% - 38.27% 27.78% 42.49% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 959,232 957,510 938,169 884,663 849,419 822,083 743,739 18.46%
NOSH 755,301 766,008 756,588 737,219 725,999 727,507 682,329 7.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.44% 9.71% 11.14% 5.68% 5.35% 5.43% 6.53% -
ROE 9.02% 5.79% 2.74% 13.07% 9.23% 6.25% 3.90% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 197.97 129.04 57.71 317.84 243.04 152.88 74.82 91.18%
EPS 11.45 7.24 3.40 15.68 10.80 7.06 4.25 93.50%
DPS 2.50 2.50 0.00 6.00 3.00 3.00 0.00 -
NAPS 1.27 1.25 1.24 1.20 1.17 1.13 1.09 10.71%
Adjusted Per Share Value based on latest NOSH - 737,857
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 193.05 127.62 56.37 302.52 227.80 143.60 65.91 104.57%
EPS 11.17 7.16 3.32 14.92 10.12 6.63 3.74 107.25%
DPS 2.44 2.47 0.00 5.71 2.81 2.82 0.00 -
NAPS 1.2384 1.2362 1.2112 1.1422 1.0967 1.0614 0.9602 18.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.41 1.85 1.30 1.00 1.25 2.15 2.07 -
P/RPS 1.22 1.43 2.25 0.31 0.51 1.41 2.77 -42.08%
P/EPS 21.05 25.55 38.24 6.38 11.57 30.45 48.71 -42.81%
EY 4.75 3.91 2.62 15.68 8.64 3.28 2.05 75.01%
DY 1.04 1.35 0.00 6.00 2.40 1.40 0.00 -
P/NAPS 1.90 1.48 1.05 0.83 1.07 1.90 1.90 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 28/08/09 29/05/09 26/02/09 28/11/08 25/08/08 26/05/08 -
Price 2.41 2.13 1.81 1.12 1.07 1.57 2.37 -
P/RPS 1.22 1.65 3.14 0.35 0.44 1.03 3.17 -47.05%
P/EPS 21.05 29.42 53.24 7.14 9.91 22.24 55.76 -47.73%
EY 4.75 3.40 1.88 14.00 10.09 4.50 1.79 91.55%
DY 1.04 1.17 0.00 5.36 2.80 1.91 0.00 -
P/NAPS 1.90 1.70 1.46 0.93 0.91 1.39 2.17 -8.46%

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