[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.75%
YoY- -11.29%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,950,308 1,495,238 988,456 436,621 2,343,194 1,764,456 1,112,232 45.26%
PBT 245,782 175,633 110,295 55,026 152,913 112,018 62,291 149.07%
Tax -39,543 -19,563 -14,286 -6,389 -19,864 -17,635 -1,935 643.37%
NP 206,239 156,070 96,009 48,637 133,049 94,383 60,356 126.35%
-
NP to SH 121,322 86,482 55,459 25,724 115,596 78,408 51,362 77.08%
-
Tax Rate 16.09% 11.14% 12.95% 11.61% 12.99% 15.74% 3.11% -
Total Cost 1,744,069 1,339,168 892,447 387,984 2,210,145 1,670,073 1,051,876 39.95%
-
Net Worth 986,974 959,232 957,510 938,169 884,663 849,419 822,083 12.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 56,637 18,882 19,150 - 44,233 21,779 21,825 88.51%
Div Payout % 46.68% 21.83% 34.53% - 38.27% 27.78% 42.49% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 986,974 959,232 957,510 938,169 884,663 849,419 822,083 12.92%
NOSH 759,211 755,301 766,008 756,588 737,219 725,999 727,507 2.87%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.57% 10.44% 9.71% 11.14% 5.68% 5.35% 5.43% -
ROE 12.29% 9.02% 5.79% 2.74% 13.07% 9.23% 6.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 256.89 197.97 129.04 57.71 317.84 243.04 152.88 41.20%
EPS 15.98 11.45 7.24 3.40 15.68 10.80 7.06 72.13%
DPS 7.46 2.50 2.50 0.00 6.00 3.00 3.00 83.24%
NAPS 1.30 1.27 1.25 1.24 1.20 1.17 1.13 9.76%
Adjusted Per Share Value based on latest NOSH - 756,588
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 251.80 193.05 127.62 56.37 302.52 227.80 143.60 45.26%
EPS 15.66 11.17 7.16 3.32 14.92 10.12 6.63 77.08%
DPS 7.31 2.44 2.47 0.00 5.71 2.81 2.82 88.37%
NAPS 1.2743 1.2384 1.2362 1.2112 1.1422 1.0967 1.0614 12.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.35 2.41 1.85 1.30 1.00 1.25 2.15 -
P/RPS 0.91 1.22 1.43 2.25 0.31 0.51 1.41 -25.25%
P/EPS 14.71 21.05 25.55 38.24 6.38 11.57 30.45 -38.35%
EY 6.80 4.75 3.91 2.62 15.68 8.64 3.28 62.37%
DY 3.17 1.04 1.35 0.00 6.00 2.40 1.40 72.17%
P/NAPS 1.81 1.90 1.48 1.05 0.83 1.07 1.90 -3.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 28/08/09 29/05/09 26/02/09 28/11/08 25/08/08 -
Price 2.32 2.41 2.13 1.81 1.12 1.07 1.57 -
P/RPS 0.90 1.22 1.65 3.14 0.35 0.44 1.03 -8.57%
P/EPS 14.52 21.05 29.42 53.24 7.14 9.91 22.24 -24.68%
EY 6.89 4.75 3.40 1.88 14.00 10.09 4.50 32.73%
DY 3.22 1.04 1.17 0.00 5.36 2.80 1.91 41.51%
P/NAPS 1.78 1.90 1.70 1.46 0.93 0.91 1.39 17.87%

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