[WASCO] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 20.94%
YoY- 11.1%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 551,838 436,621 578,738 652,224 601,705 510,527 508,996 5.54%
PBT 55,269 55,026 40,895 49,727 29,110 33,181 17,870 112.42%
Tax -7,897 -6,389 -2,229 -15,700 -2,107 172 4,281 -
NP 47,372 48,637 38,666 34,027 27,003 33,353 22,151 66.06%
-
NP to SH 29,735 25,724 37,188 27,046 22,363 28,999 25,715 10.17%
-
Tax Rate 14.29% 11.61% 5.45% 31.57% 7.24% -0.52% -23.96% -
Total Cost 504,466 387,984 540,072 618,197 574,702 477,174 486,845 2.40%
-
Net Worth 967,936 938,169 885,428 850,640 823,133 743,739 689,914 25.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 19,358 - 22,135 - 21,853 - 25,087 -15.88%
Div Payout % 65.10% - 59.52% - 97.72% - 97.56% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 967,936 938,169 885,428 850,640 823,133 743,739 689,914 25.34%
NOSH 774,348 756,588 737,857 727,043 728,436 682,329 627,195 15.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.58% 11.14% 6.68% 5.22% 4.49% 6.53% 4.35% -
ROE 3.07% 2.74% 4.20% 3.18% 2.72% 3.90% 3.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.26 57.71 78.43 89.71 82.60 74.82 81.15 -8.30%
EPS 3.84 3.40 5.04 3.72 3.07 4.25 4.10 -4.27%
DPS 2.50 0.00 3.00 0.00 3.00 0.00 4.00 -26.92%
NAPS 1.25 1.24 1.20 1.17 1.13 1.09 1.10 8.90%
Adjusted Per Share Value based on latest NOSH - 727,043
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.22 56.35 74.69 84.17 77.65 65.88 65.69 5.54%
EPS 3.84 3.32 4.80 3.49 2.89 3.74 3.32 10.19%
DPS 2.50 0.00 2.86 0.00 2.82 0.00 3.24 -15.88%
NAPS 1.2491 1.2107 1.1427 1.0978 1.0623 0.9598 0.8903 25.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.85 1.30 1.00 1.25 2.15 2.07 3.94 -
P/RPS 2.60 2.25 1.27 1.39 2.60 2.77 4.85 -34.03%
P/EPS 48.18 38.24 19.84 33.60 70.03 48.71 96.10 -36.91%
EY 2.08 2.62 5.04 2.98 1.43 2.05 1.04 58.80%
DY 1.35 0.00 3.00 0.00 1.40 0.00 1.02 20.56%
P/NAPS 1.48 1.05 0.83 1.07 1.90 1.90 3.58 -44.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 -
Price 2.13 1.81 1.12 1.07 1.57 2.37 2.20 -
P/RPS 2.99 3.14 1.43 1.19 1.90 3.17 2.71 6.78%
P/EPS 55.47 53.24 22.22 28.76 51.14 55.76 53.66 2.23%
EY 1.80 1.88 4.50 3.48 1.96 1.79 1.86 -2.16%
DY 1.17 0.00 2.68 0.00 1.91 0.00 1.82 -25.53%
P/NAPS 1.70 1.46 0.93 0.91 1.39 2.17 2.00 -10.27%

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