[WASCO] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -22.88%
YoY- 25.47%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 436,621 578,738 652,224 601,705 510,527 508,996 549,935 -14.24%
PBT 55,026 40,895 49,727 29,110 33,181 17,870 33,762 38.45%
Tax -6,389 -2,229 -15,700 -2,107 172 4,281 -6,020 4.04%
NP 48,637 38,666 34,027 27,003 33,353 22,151 27,742 45.34%
-
NP to SH 25,724 37,188 27,046 22,363 28,999 25,715 24,344 3.74%
-
Tax Rate 11.61% 5.45% 31.57% 7.24% -0.52% -23.96% 17.83% -
Total Cost 387,984 540,072 618,197 574,702 477,174 486,845 522,193 -17.95%
-
Net Worth 938,169 885,428 850,640 823,133 743,739 689,914 549,034 42.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 22,135 - 21,853 - 25,087 - -
Div Payout % - 59.52% - 97.72% - 97.56% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 938,169 885,428 850,640 823,133 743,739 689,914 549,034 42.88%
NOSH 756,588 737,857 727,043 728,436 682,329 627,195 517,957 28.70%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.14% 6.68% 5.22% 4.49% 6.53% 4.35% 5.04% -
ROE 2.74% 4.20% 3.18% 2.72% 3.90% 3.73% 4.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 57.71 78.43 89.71 82.60 74.82 81.15 106.17 -33.37%
EPS 3.40 5.04 3.72 3.07 4.25 4.10 4.70 -19.39%
DPS 0.00 3.00 0.00 3.00 0.00 4.00 0.00 -
NAPS 1.24 1.20 1.17 1.13 1.09 1.10 1.06 11.01%
Adjusted Per Share Value based on latest NOSH - 728,436
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 56.35 74.69 84.17 77.65 65.88 65.69 70.97 -14.24%
EPS 3.32 4.80 3.49 2.89 3.74 3.32 3.14 3.78%
DPS 0.00 2.86 0.00 2.82 0.00 3.24 0.00 -
NAPS 1.2107 1.1427 1.0978 1.0623 0.9598 0.8903 0.7085 42.88%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.30 1.00 1.25 2.15 2.07 3.94 3.80 -
P/RPS 2.25 1.27 1.39 2.60 2.77 4.85 3.58 -26.60%
P/EPS 38.24 19.84 33.60 70.03 48.71 96.10 80.85 -39.26%
EY 2.62 5.04 2.98 1.43 2.05 1.04 1.24 64.58%
DY 0.00 3.00 0.00 1.40 0.00 1.02 0.00 -
P/NAPS 1.05 0.83 1.07 1.90 1.90 3.58 3.58 -55.82%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 -
Price 1.81 1.12 1.07 1.57 2.37 2.20 3.66 -
P/RPS 3.14 1.43 1.19 1.90 3.17 2.71 3.45 -6.07%
P/EPS 53.24 22.22 28.76 51.14 55.76 53.66 77.87 -22.37%
EY 1.88 4.50 3.48 1.96 1.79 1.86 1.28 29.18%
DY 0.00 2.68 0.00 1.91 0.00 1.82 0.00 -
P/NAPS 1.46 0.93 0.91 1.39 2.17 2.00 3.45 -43.60%

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