[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock

[WASCO] WASCO BERHAD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 40.29%

YoY- 4.95%

Quarter Report

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	1,126,128	779,364	409,621	1,950,308	1,495,238	988,456	436,621	87.96%
YoY %	44.49%	90.26%	-79.00%	30.43%	51.27%	126.39%	-	-
Horiz. %	257.92%	178.50%	93.82%	446.68%	342.46%	226.39%	100.00%	-
PBT	50,896	32,032	38,476	245,782	175,633	110,295	55,026	-5.06%
YoY %	58.89%	-16.75%	-84.35%	39.94%	59.24%	100.44%	-	-
Horiz. %	92.49%	58.21%	69.92%	446.67%	319.18%	200.44%	100.00%	-
Tax	-13,666	-5,618	-8,319	-39,543	-19,563	-14,286	-6,389	65.93%
YoY %	-143.25%	32.47%	78.96%	-102.13%	-36.94%	-123.60%	-	-
Horiz. %	213.90%	87.93%	130.21%	618.92%	306.20%	223.60%	100.00%	-
NP	37,230	26,414	30,157	206,239	156,070	96,009	48,637	-16.30%
YoY %	40.95%	-12.41%	-85.38%	32.15%	62.56%	97.40%	-	-
Horiz. %	76.55%	54.31%	62.00%	424.04%	320.89%	197.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,213	18,725	17,024	121,322	86,482	55,459	25,724	13.74%
YoY %	66.69%	9.99%	-85.97%	40.29%	55.94%	115.59%	-	-
Horiz. %	121.34%	72.79%	66.18%	471.63%	336.19%	215.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	17.54%	21.62%	16.09%	11.14%	12.95%	11.61%	-
YoY %	53.08%	-18.87%	34.37%	44.43%	-13.98%	11.54%	-	-
Horiz. %	231.27%	151.08%	186.22%	138.59%	95.95%	111.54%	100.00%	-
Total Cost	1,088,898	752,950	379,464	1,744,069	1,339,168	892,447	387,984	98.84%
YoY %	44.62%	98.42%	-78.24%	30.24%	50.06%	130.02%	-	-
Horiz. %	280.66%	194.07%	97.80%	449.52%	345.16%	230.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	939,420	974,620	953,343	986,974	959,232	957,510	938,169	0.08%
YoY %	-3.61%	2.23%	-3.41%	2.89%	0.18%	2.06%	-	-
Horiz. %	100.13%	103.89%	101.62%	105.20%	102.25%	102.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	15,151	15,348	-	56,637	18,882	19,150	-	-
YoY %	-1.28%	0.00%	-	199.95%	-1.40%	0.00%	-	-
Horiz. %	79.12%	80.15%	-	295.75%	98.60%	100.00%	-	-
Div Payout %	48.54%	81.97%	-	46.68%	21.83%	34.53%	-	-
YoY %	-40.78%	0.00%	-	113.83%	-36.78%	0.00%	-	-
Horiz. %	140.57%	237.39%	-	135.19%	63.22%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	939,420	974,620	953,343	986,974	959,232	957,510	938,169	0.08%
YoY %	-3.61%	2.23%	-3.41%	2.89%	0.18%	2.06%	-	-
Horiz. %	100.13%	103.89%	101.62%	105.20%	102.25%	102.06%	100.00%	-
NOSH	757,597	767,418	756,622	759,211	755,301	766,008	756,588	0.08%
YoY %	-1.28%	1.43%	-0.34%	0.52%	-1.40%	1.25%	-	-
Horiz. %	100.13%	101.43%	100.00%	100.35%	99.83%	101.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	3.31%	3.39%	7.36%	10.57%	10.44%	9.71%	11.14%	-
YoY %	-2.36%	-53.94%	-30.37%	1.25%	7.52%	-12.84%	-	-
Horiz. %	29.71%	30.43%	66.07%	94.88%	93.72%	87.16%	100.00%	-
ROE	3.32%	1.92%	1.79%	12.29%	9.02%	5.79%	2.74%	-
YoY %	72.92%	7.26%	-85.44%	36.25%	55.79%	111.31%	-	-
Horiz. %	121.17%	70.07%	65.33%	448.54%	329.20%	211.31%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	148.64	101.56	54.14	256.89	197.97	129.04	57.71	87.79%
YoY %	46.36%	87.59%	-78.92%	29.76%	53.42%	123.60%	-	-
Horiz. %	257.56%	175.98%	93.81%	445.14%	343.04%	223.60%	100.00%	-
EPS	4.12	2.44	2.25	15.98	11.45	7.24	3.40	13.64%
YoY %	68.85%	8.44%	-85.92%	39.56%	58.15%	112.94%	-	-
Horiz. %	121.18%	71.76%	66.18%	470.00%	336.76%	212.94%	100.00%	-
DPS	2.00	2.00	0.00	7.46	2.50	2.50	0.00	-
YoY %	0.00%	0.00%	0.00%	198.40%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	0.00%	298.40%	100.00%	100.00%	-	-
NAPS	1.24	1.27	1.26	1.30	1.27	1.25	1.24	0.00%
YoY %	-2.36%	0.79%	-3.08%	2.36%	1.60%	0.81%	-	-
Horiz. %	100.00%	102.42%	101.61%	104.84%	102.42%	100.81%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 774,222
RPS	145.39	100.62	52.88	251.80	193.05	127.62	56.37	87.96%
YoY %	44.49%	90.28%	-79.00%	30.43%	51.27%	126.40%	-	-
Horiz. %	257.92%	178.50%	93.81%	446.69%	342.47%	226.40%	100.00%	-
EPS	4.03	2.42	2.20	15.66	11.17	7.16	3.32	13.77%
YoY %	66.53%	10.00%	-85.95%	40.20%	56.01%	115.66%	-	-
Horiz. %	121.39%	72.89%	66.27%	471.69%	336.45%	215.66%	100.00%	-
DPS	1.96	1.98	0.00	7.31	2.44	2.47	0.00	-
YoY %	-1.01%	0.00%	0.00%	199.59%	-1.21%	0.00%	-	-
Horiz. %	79.35%	80.16%	0.00%	295.95%	98.79%	100.00%	-	-
NAPS	1.2129	1.2583	1.2308	1.2743	1.2384	1.2362	1.2112	0.09%
YoY %	-3.61%	2.23%	-3.41%	2.90%	0.18%	2.06%	-	-
Horiz. %	100.14%	103.89%	101.62%	105.21%	102.25%	102.06%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.16	2.16	2.60	2.35	2.41	1.85	1.30	-
P/RPS	1.45	2.13	4.80	0.91	1.22	1.43	2.25	-25.37%
YoY %	-31.92%	-55.62%	427.47%	-25.41%	-14.69%	-36.44%	-	-
Horiz. %	64.44%	94.67%	213.33%	40.44%	54.22%	63.56%	100.00%	-
P/EPS	52.43	88.52	115.56	14.71	21.05	25.55	38.24	23.39%
YoY %	-40.77%	-23.40%	685.59%	-30.12%	-17.61%	-33.19%	-	-
Horiz. %	137.11%	231.49%	302.20%	38.47%	55.05%	66.81%	100.00%	-
EY	1.91	1.13	0.87	6.80	4.75	3.91	2.62	-18.98%
YoY %	69.03%	29.89%	-87.21%	43.16%	21.48%	49.24%	-	-
Horiz. %	72.90%	43.13%	33.21%	259.54%	181.30%	149.24%	100.00%	-
DY	0.93	0.93	0.00	3.17	1.04	1.35	0.00	-
YoY %	0.00%	0.00%	0.00%	204.81%	-22.96%	0.00%	-	-
Horiz. %	68.89%	68.89%	0.00%	234.81%	77.04%	100.00%	-	-
P/NAPS	1.74	1.70	2.06	1.81	1.90	1.48	1.05	39.99%
YoY %	2.35%	-17.48%	13.81%	-4.74%	28.38%	40.95%	-	-
Horiz. %	165.71%	161.90%	196.19%	172.38%	180.95%	140.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/10	25/08/10	31/05/10	23/02/10	19/11/09	28/08/09	29/05/09	-
Price	2.02	2.30	2.21	2.32	2.41	2.13	1.81	-
P/RPS	1.36	2.26	4.08	0.90	1.22	1.65	3.14	-42.72%
YoY %	-39.82%	-44.61%	353.33%	-26.23%	-26.06%	-47.45%	-	-
Horiz. %	43.31%	71.97%	129.94%	28.66%	38.85%	52.55%	100.00%	-
P/EPS	49.03	94.26	98.22	14.52	21.05	29.42	53.24	-5.33%
YoY %	-47.98%	-4.03%	576.45%	-31.02%	-28.45%	-44.74%	-	-
Horiz. %	92.09%	177.05%	184.49%	27.27%	39.54%	55.26%	100.00%	-
EY	2.04	1.06	1.02	6.89	4.75	3.40	1.88	5.59%
YoY %	92.45%	3.92%	-85.20%	45.05%	39.71%	80.85%	-	-
Horiz. %	108.51%	56.38%	54.26%	366.49%	252.66%	180.85%	100.00%	-
DY	0.99	0.87	0.00	3.22	1.04	1.17	0.00	-
YoY %	13.79%	0.00%	0.00%	209.62%	-11.11%	0.00%	-	-
Horiz. %	84.62%	74.36%	0.00%	275.21%	88.89%	100.00%	-	-
P/NAPS	1.63	1.81	1.75	1.78	1.90	1.70	1.46	7.61%
YoY %	-9.94%	3.43%	-1.69%	-6.32%	11.76%	16.44%	-	-
Horiz. %	111.64%	123.97%	119.86%	121.92%	130.14%	116.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos