[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -22.53%
YoY- 154.75%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,889,111 1,374,899 896,056 490,898 1,523,356 1,126,128 779,364 80.15%
PBT 173,268 139,764 103,091 68,682 86,156 50,896 32,032 207.19%
Tax -42,029 -29,087 -21,954 -16,937 -21,204 -13,666 -5,618 281.11%
NP 131,239 110,677 81,137 51,745 64,952 37,230 26,414 190.32%
-
NP to SH 110,374 90,854 69,561 43,368 55,981 31,213 18,725 225.25%
-
Tax Rate 24.26% 20.81% 21.30% 24.66% 24.61% 26.85% 17.54% -
Total Cost 1,757,872 1,264,222 814,919 439,153 1,458,404 1,088,898 752,950 75.71%
-
Net Worth 1,030,222 993,478 1,026,816 1,009,095 974,907 939,420 974,620 3.75%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 46,476 22,751 23,161 - 34,274 15,151 15,348 108.88%
Div Payout % 42.11% 25.04% 33.30% - 61.22% 48.54% 81.97% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,030,222 993,478 1,026,816 1,009,095 974,907 939,420 974,620 3.75%
NOSH 774,888 758,380 772,042 770,301 761,646 757,597 767,418 0.64%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.95% 8.05% 9.05% 10.54% 4.26% 3.31% 3.39% -
ROE 10.71% 9.15% 6.77% 4.30% 5.74% 3.32% 1.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 243.88 181.29 116.06 63.73 200.01 148.64 101.56 79.03%
EPS 14.48 11.98 9.01 5.63 7.35 4.12 2.44 226.72%
DPS 6.00 3.00 3.00 0.00 4.50 2.00 2.00 107.59%
NAPS 1.33 1.31 1.33 1.31 1.28 1.24 1.27 3.11%
Adjusted Per Share Value based on latest NOSH - 770,301
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 243.90 177.51 115.69 63.38 196.68 145.39 100.62 80.15%
EPS 14.25 11.73 8.98 5.60 7.23 4.03 2.42 225.03%
DPS 6.00 2.94 2.99 0.00 4.43 1.96 1.98 108.98%
NAPS 1.3301 1.2827 1.3257 1.3028 1.2587 1.2129 1.2583 3.75%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.07 1.97 2.45 2.11 2.07 2.16 2.16 -
P/RPS 0.85 1.09 2.11 3.31 1.03 1.45 2.13 -45.70%
P/EPS 14.53 16.44 27.19 37.48 28.16 52.43 88.52 -69.92%
EY 6.88 6.08 3.68 2.67 3.55 1.91 1.13 232.33%
DY 2.90 1.52 1.22 0.00 2.17 0.93 0.93 112.99%
P/NAPS 1.56 1.50 1.84 1.61 1.62 1.74 1.70 -5.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 15/11/11 25/08/11 11/05/11 17/02/11 30/11/10 25/08/10 -
Price 2.00 2.05 2.14 2.18 2.31 2.02 2.30 -
P/RPS 0.82 1.13 1.84 3.42 1.15 1.36 2.26 -49.03%
P/EPS 14.04 17.11 23.75 38.72 31.43 49.03 94.26 -71.80%
EY 7.12 5.84 4.21 2.58 3.18 2.04 1.06 254.76%
DY 3.00 1.46 1.40 0.00 1.95 0.99 0.87 127.73%
P/NAPS 1.50 1.56 1.61 1.66 1.80 1.63 1.81 -11.74%

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