[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.25%
YoY- 60.78%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,343,194 1,764,456 1,112,232 510,527 1,955,345 1,446,349 884,109 90.94%
PBT 152,913 112,018 62,291 33,181 116,141 98,271 62,003 82.03%
Tax -19,864 -17,635 -1,935 172 -18,473 -22,754 -16,626 12.53%
NP 133,049 94,383 60,356 33,353 97,668 75,517 45,377 104.19%
-
NP to SH 115,596 78,408 51,362 28,999 85,919 60,204 35,860 117.44%
-
Tax Rate 12.99% 15.74% 3.11% -0.52% 15.91% 23.15% 26.81% -
Total Cost 2,210,145 1,670,073 1,051,876 477,174 1,857,677 1,370,832 838,732 90.22%
-
Net Worth 884,663 849,419 822,083 743,739 694,933 550,139 527,352 40.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 44,233 21,779 21,825 - 37,905 10,379 10,547 158.93%
Div Payout % 38.27% 27.78% 42.49% - 44.12% 17.24% 29.41% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 884,663 849,419 822,083 743,739 694,933 550,139 527,352 40.96%
NOSH 737,219 725,999 727,507 682,329 631,757 518,999 527,352 24.89%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.68% 5.35% 5.43% 6.53% 4.99% 5.22% 5.13% -
ROE 13.07% 9.23% 6.25% 3.90% 12.36% 10.94% 6.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 317.84 243.04 152.88 74.82 309.51 278.68 167.65 52.88%
EPS 15.68 10.80 7.06 4.25 13.60 11.60 5.64 97.10%
DPS 6.00 3.00 3.00 0.00 6.00 2.00 2.00 107.31%
NAPS 1.20 1.17 1.13 1.09 1.10 1.06 1.00 12.86%
Adjusted Per Share Value based on latest NOSH - 682,329
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 302.52 227.80 143.60 65.91 252.45 186.73 114.14 90.95%
EPS 14.92 10.12 6.63 3.74 11.09 7.77 4.63 117.39%
DPS 5.71 2.81 2.82 0.00 4.89 1.34 1.36 159.12%
NAPS 1.1422 1.0967 1.0614 0.9602 0.8972 0.7103 0.6808 40.97%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.00 1.25 2.15 2.07 3.94 3.80 3.72 -
P/RPS 0.31 0.51 1.41 2.77 1.27 1.36 2.22 -72.92%
P/EPS 6.38 11.57 30.45 48.71 28.97 32.76 54.71 -75.97%
EY 15.68 8.64 3.28 2.05 3.45 3.05 1.83 316.00%
DY 6.00 2.40 1.40 0.00 1.52 0.53 0.54 394.31%
P/NAPS 0.83 1.07 1.90 1.90 3.58 3.58 3.72 -63.04%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 -
Price 1.12 1.07 1.57 2.37 2.20 3.66 3.64 -
P/RPS 0.35 0.44 1.03 3.17 0.71 1.31 2.17 -70.20%
P/EPS 7.14 9.91 22.24 55.76 16.18 31.55 53.53 -73.73%
EY 14.00 10.09 4.50 1.79 6.18 3.17 1.87 280.37%
DY 5.36 2.80 1.91 0.00 2.73 0.55 0.55 353.11%
P/NAPS 0.93 0.91 1.39 2.17 2.00 3.45 3.64 -59.56%

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