[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -85.97%
YoY- -33.82%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,523,356 1,126,128 779,364 409,621 1,950,308 1,495,238 988,456 33.31%
PBT 86,156 50,896 32,032 38,476 245,782 175,633 110,295 -15.14%
Tax -21,204 -13,666 -5,618 -8,319 -39,543 -19,563 -14,286 30.02%
NP 64,952 37,230 26,414 30,157 206,239 156,070 96,009 -22.88%
-
NP to SH 55,981 31,213 18,725 17,024 121,322 86,482 55,459 0.62%
-
Tax Rate 24.61% 26.85% 17.54% 21.62% 16.09% 11.14% 12.95% -
Total Cost 1,458,404 1,088,898 752,950 379,464 1,744,069 1,339,168 892,447 38.61%
-
Net Worth 974,907 939,420 974,620 953,343 986,974 959,232 957,510 1.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 34,274 15,151 15,348 - 56,637 18,882 19,150 47.25%
Div Payout % 61.22% 48.54% 81.97% - 46.68% 21.83% 34.53% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 974,907 939,420 974,620 953,343 986,974 959,232 957,510 1.20%
NOSH 761,646 757,597 767,418 756,622 759,211 755,301 766,008 -0.37%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.26% 3.31% 3.39% 7.36% 10.57% 10.44% 9.71% -
ROE 5.74% 3.32% 1.92% 1.79% 12.29% 9.02% 5.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 200.01 148.64 101.56 54.14 256.89 197.97 129.04 33.82%
EPS 7.35 4.12 2.44 2.25 15.98 11.45 7.24 1.00%
DPS 4.50 2.00 2.00 0.00 7.46 2.50 2.50 47.81%
NAPS 1.28 1.24 1.27 1.26 1.30 1.27 1.25 1.58%
Adjusted Per Share Value based on latest NOSH - 756,622
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 196.59 145.33 100.58 52.86 251.69 192.96 127.56 33.31%
EPS 7.22 4.03 2.42 2.20 15.66 11.16 7.16 0.55%
DPS 4.42 1.96 1.98 0.00 7.31 2.44 2.47 47.23%
NAPS 1.2581 1.2123 1.2578 1.2303 1.2737 1.2379 1.2357 1.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 2.16 2.16 2.60 2.35 2.41 1.85 -
P/RPS 1.03 1.45 2.13 4.80 0.91 1.22 1.43 -19.59%
P/EPS 28.16 52.43 88.52 115.56 14.71 21.05 25.55 6.68%
EY 3.55 1.91 1.13 0.87 6.80 4.75 3.91 -6.21%
DY 2.17 0.93 0.93 0.00 3.17 1.04 1.35 37.10%
P/NAPS 1.62 1.74 1.70 2.06 1.81 1.90 1.48 6.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 19/11/09 28/08/09 -
Price 2.31 2.02 2.30 2.21 2.32 2.41 2.13 -
P/RPS 1.15 1.36 2.26 4.08 0.90 1.22 1.65 -21.33%
P/EPS 31.43 49.03 94.26 98.22 14.52 21.05 29.42 4.49%
EY 3.18 2.04 1.06 1.02 6.89 4.75 3.40 -4.34%
DY 1.95 0.99 0.87 0.00 3.22 1.04 1.17 40.44%
P/NAPS 1.80 1.63 1.81 1.75 1.78 1.90 1.70 3.87%

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