[WASCO] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.33%
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 369,743 409,621 455,070 506,779 551,838 436,621 578,738 -25.88%
PBT -6,444 38,476 70,149 65,338 55,269 55,026 40,895 -
Tax 2,701 -8,319 -19,980 -5,277 -7,897 -6,389 -2,229 -
NP -3,743 30,157 50,169 60,061 47,372 48,637 38,666 -
-
NP to SH 1,701 17,024 34,840 31,023 29,735 25,724 37,188 -87.28%
-
Tax Rate - 21.62% 28.48% 8.08% 14.29% 11.61% 5.45% -
Total Cost 373,486 379,464 404,901 446,718 504,466 387,984 540,072 -21.85%
-
Net Worth 981,940 953,343 1,006,488 984,980 967,936 938,169 885,428 7.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,463 - 38,401 - 19,358 - 22,135 -21.32%
Div Payout % 909.09% - 110.22% - 65.10% - 59.52% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 981,940 953,343 1,006,488 984,980 967,936 938,169 885,428 7.16%
NOSH 773,181 756,622 774,222 775,575 774,348 756,588 737,857 3.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.01% 7.36% 11.02% 11.85% 8.58% 11.14% 6.68% -
ROE 0.17% 1.79% 3.46% 3.15% 3.07% 2.74% 4.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.82 54.14 58.78 65.34 71.26 57.71 78.43 -28.16%
EPS 0.22 2.25 4.50 4.00 3.84 3.40 5.04 -87.67%
DPS 2.00 0.00 4.96 0.00 2.50 0.00 3.00 -23.74%
NAPS 1.27 1.26 1.30 1.27 1.25 1.24 1.20 3.86%
Adjusted Per Share Value based on latest NOSH - 775,575
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.74 52.88 58.75 65.43 71.25 56.37 74.72 -25.87%
EPS 0.22 2.20 4.50 4.01 3.84 3.32 4.80 -87.26%
DPS 2.00 0.00 4.96 0.00 2.50 0.00 2.86 -21.26%
NAPS 1.2678 1.2308 1.2994 1.2717 1.2497 1.2112 1.1432 7.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.16 2.60 2.35 2.41 1.85 1.30 1.00 -
P/RPS 4.52 4.80 4.00 3.69 2.60 2.25 1.27 133.65%
P/EPS 981.82 115.56 52.22 60.25 48.18 38.24 19.84 1257.57%
EY 0.10 0.87 1.91 1.66 2.08 2.62 5.04 -92.72%
DY 0.93 0.00 2.11 0.00 1.35 0.00 3.00 -54.29%
P/NAPS 1.70 2.06 1.81 1.90 1.48 1.05 0.83 61.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 23/02/10 19/11/09 28/08/09 29/05/09 26/02/09 -
Price 2.30 2.21 2.32 2.41 2.13 1.81 1.12 -
P/RPS 4.81 4.08 3.95 3.69 2.99 3.14 1.43 124.99%
P/EPS 1,045.45 98.22 51.56 60.25 55.47 53.24 22.22 1212.51%
EY 0.10 1.02 1.94 1.66 1.80 1.88 4.50 -92.15%
DY 0.87 0.00 2.14 0.00 1.17 0.00 2.68 -52.86%
P/NAPS 1.81 1.75 1.78 1.90 1.70 1.46 0.93 56.07%

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