[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
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,126,128 779,364 409,621 1,950,308 1,495,238 988,456 436,621 87.96%
PBT 50,896 32,032 38,476 245,782 175,633 110,295 55,026 -5.06%
Tax -13,666 -5,618 -8,319 -39,543 -19,563 -14,286 -6,389 65.93%
NP 37,230 26,414 30,157 206,239 156,070 96,009 48,637 -16.30%
-
NP to SH 31,213 18,725 17,024 121,322 86,482 55,459 25,724 13.74%
-
Tax Rate 26.85% 17.54% 21.62% 16.09% 11.14% 12.95% 11.61% -
Total Cost 1,088,898 752,950 379,464 1,744,069 1,339,168 892,447 387,984 98.84%
-
Net Worth 939,420 974,620 953,343 986,974 959,232 957,510 938,169 0.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 15,151 15,348 - 56,637 18,882 19,150 - -
Div Payout % 48.54% 81.97% - 46.68% 21.83% 34.53% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 939,420 974,620 953,343 986,974 959,232 957,510 938,169 0.08%
NOSH 757,597 767,418 756,622 759,211 755,301 766,008 756,588 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.31% 3.39% 7.36% 10.57% 10.44% 9.71% 11.14% -
ROE 3.32% 1.92% 1.79% 12.29% 9.02% 5.79% 2.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.64 101.56 54.14 256.89 197.97 129.04 57.71 87.79%
EPS 4.12 2.44 2.25 15.98 11.45 7.24 3.40 13.64%
DPS 2.00 2.00 0.00 7.46 2.50 2.50 0.00 -
NAPS 1.24 1.27 1.26 1.30 1.27 1.25 1.24 0.00%
Adjusted Per Share Value based on latest NOSH - 774,222
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 145.33 100.58 52.86 251.69 192.96 127.56 56.35 87.95%
EPS 4.03 2.42 2.20 15.66 11.16 7.16 3.32 13.77%
DPS 1.96 1.98 0.00 7.31 2.44 2.47 0.00 -
NAPS 1.2123 1.2578 1.2303 1.2737 1.2379 1.2357 1.2107 0.08%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 52.43 88.52 115.56 14.71 21.05 25.55 38.24 23.39%
EY 1.91 1.13 0.87 6.80 4.75 3.91 2.62 -18.98%
DY 0.93 0.93 0.00 3.17 1.04 1.35 0.00 -
P/NAPS 1.74 1.70 2.06 1.81 1.90 1.48 1.05 39.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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%
P/EPS 49.03 94.26 98.22 14.52 21.05 29.42 53.24 -5.33%
EY 2.04 1.06 1.02 6.89 4.75 3.40 1.88 5.59%
DY 0.99 0.87 0.00 3.22 1.04 1.17 0.00 -
P/NAPS 1.63 1.81 1.75 1.78 1.90 1.70 1.46 7.61%

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