[WASCO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.58%
YoY- 87.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 601,705 510,527 508,996 549,935 454,953 429,156 462,532 19.18%
PBT 29,110 33,181 17,870 33,762 26,351 35,652 33,778 -9.44%
Tax -2,107 172 4,281 -6,020 -6,621 -10,005 -3,339 -26.45%
NP 27,003 33,353 22,151 27,742 19,730 25,647 30,439 -7.68%
-
NP to SH 22,363 28,999 25,715 24,344 17,824 18,036 24,364 -5.55%
-
Tax Rate 7.24% -0.52% -23.96% 17.83% 25.13% 28.06% 9.89% -
Total Cost 574,702 477,174 486,845 522,193 435,223 403,509 432,093 20.96%
-
Net Worth 823,133 743,739 689,914 549,034 524,235 0 367,393 71.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 21,853 - 25,087 - 10,484 - 13,535 37.66%
Div Payout % 97.72% - 97.56% - 58.82% - 55.56% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 823,133 743,739 689,914 549,034 524,235 0 367,393 71.30%
NOSH 728,436 682,329 627,195 517,957 524,235 400,800 386,730 52.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.49% 6.53% 4.35% 5.04% 4.34% 5.98% 6.58% -
ROE 2.72% 3.90% 3.73% 4.43% 3.40% 0.00% 6.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.60 74.82 81.15 106.17 86.78 107.07 119.60 -21.88%
EPS 3.07 4.25 4.10 4.70 2.81 2.87 6.30 -38.10%
DPS 3.00 0.00 4.00 0.00 2.00 0.00 3.50 -9.77%
NAPS 1.13 1.09 1.10 1.06 1.00 0.00 0.95 12.27%
Adjusted Per Share Value based on latest NOSH - 517,957
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 77.68 65.91 65.71 71.00 58.74 55.41 59.72 19.17%
EPS 2.89 3.74 3.32 3.14 2.30 2.33 3.15 -5.58%
DPS 2.82 0.00 3.24 0.00 1.35 0.00 1.75 37.48%
NAPS 1.0627 0.9602 0.8907 0.7088 0.6768 0.00 0.4743 71.31%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.15 2.07 3.94 3.80 3.72 2.70 2.13 -
P/RPS 2.60 2.77 4.85 3.58 4.29 2.52 1.78 28.76%
P/EPS 70.03 48.71 96.10 80.85 109.41 60.00 33.81 62.56%
EY 1.43 2.05 1.04 1.24 0.91 1.67 2.96 -38.45%
DY 1.40 0.00 1.02 0.00 0.54 0.00 1.64 -10.01%
P/NAPS 1.90 1.90 3.58 3.58 3.72 0.00 2.24 -10.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 -
Price 1.57 2.37 2.20 3.66 3.64 3.66 2.60 -
P/RPS 1.90 3.17 2.71 3.45 4.19 3.42 2.17 -8.48%
P/EPS 51.14 55.76 53.66 77.87 107.06 81.33 41.27 15.38%
EY 1.96 1.79 1.86 1.28 0.93 1.23 2.42 -13.12%
DY 1.91 0.00 1.82 0.00 0.55 0.00 1.35 26.05%
P/NAPS 1.39 2.17 2.00 3.45 3.64 0.00 2.74 -36.41%

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