[WASCO] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -90.01%
YoY- -94.28%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 490,898 397,228 346,764 369,743 409,621 455,070 506,779 -2.10%
PBT 68,682 35,260 18,864 -6,444 38,476 70,149 65,338 3.38%
Tax -16,937 -7,538 -8,048 2,701 -8,319 -19,980 -5,277 117.74%
NP 51,745 27,722 10,816 -3,743 30,157 50,169 60,061 -9.46%
-
NP to SH 43,368 24,768 12,488 1,701 17,024 34,840 31,023 25.04%
-
Tax Rate 24.66% 21.38% 42.66% - 21.62% 28.48% 8.08% -
Total Cost 439,153 369,506 335,948 373,486 379,464 404,901 446,718 -1.13%
-
Net Worth 1,009,095 990,719 944,214 981,940 953,343 1,006,488 984,980 1.62%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 19,349 - 15,463 - 38,401 - -
Div Payout % - 78.12% - 909.09% - 110.22% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,009,095 990,719 944,214 981,940 953,343 1,006,488 984,980 1.62%
NOSH 770,301 773,999 761,463 773,181 756,622 774,222 775,575 -0.45%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.54% 6.98% 3.12% -1.01% 7.36% 11.02% 11.85% -
ROE 4.30% 2.50% 1.32% 0.17% 1.79% 3.46% 3.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.73 51.32 45.54 47.82 54.14 58.78 65.34 -1.65%
EPS 5.63 3.20 1.64 0.22 2.25 4.50 4.00 25.61%
DPS 0.00 2.50 0.00 2.00 0.00 4.96 0.00 -
NAPS 1.31 1.28 1.24 1.27 1.26 1.30 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 773,181
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.35 51.26 44.75 47.72 52.86 58.73 65.40 -2.10%
EPS 5.60 3.20 1.61 0.22 2.20 4.50 4.00 25.17%
DPS 0.00 2.50 0.00 2.00 0.00 4.96 0.00 -
NAPS 1.3022 1.2785 1.2185 1.2672 1.2303 1.2989 1.2711 1.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.11 2.07 2.16 2.16 2.60 2.35 2.41 -
P/RPS 3.31 4.03 4.74 4.52 4.80 4.00 3.69 -6.99%
P/EPS 37.48 64.69 131.71 981.82 115.56 52.22 60.25 -27.14%
EY 2.67 1.55 0.76 0.10 0.87 1.91 1.66 37.31%
DY 0.00 1.21 0.00 0.93 0.00 2.11 0.00 -
P/NAPS 1.61 1.62 1.74 1.70 2.06 1.81 1.90 -10.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 19/11/09 -
Price 2.18 2.31 2.02 2.30 2.21 2.32 2.41 -
P/RPS 3.42 4.50 4.44 4.81 4.08 3.95 3.69 -4.94%
P/EPS 38.72 72.19 123.17 1,045.45 98.22 51.56 60.25 -25.54%
EY 2.58 1.39 0.81 0.10 1.02 1.94 1.66 34.21%
DY 0.00 1.08 0.00 0.87 0.00 2.14 0.00 -
P/NAPS 1.66 1.80 1.63 1.81 1.75 1.78 1.90 -8.61%

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