[WASCO] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 634.16%
YoY- -59.75%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 405,158 490,898 397,228 346,764 369,743 409,621 455,070 -7.47%
PBT 34,409 68,682 35,260 18,864 -6,444 38,476 70,149 -37.88%
Tax -5,017 -16,937 -7,538 -8,048 2,701 -8,319 -19,980 -60.29%
NP 29,392 51,745 27,722 10,816 -3,743 30,157 50,169 -30.05%
-
NP to SH 26,193 43,368 24,768 12,488 1,701 17,024 34,840 -17.36%
-
Tax Rate 14.58% 24.66% 21.38% 42.66% - 21.62% 28.48% -
Total Cost 375,766 439,153 369,506 335,948 373,486 379,464 404,901 -4.86%
-
Net Worth 1,030,671 1,009,095 990,719 944,214 981,940 953,343 1,006,488 1.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 23,248 - 19,349 - 15,463 - 38,401 -28.50%
Div Payout % 88.76% - 78.12% - 909.09% - 110.22% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,030,671 1,009,095 990,719 944,214 981,940 953,343 1,006,488 1.59%
NOSH 774,940 770,301 773,999 761,463 773,181 756,622 774,222 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.25% 10.54% 6.98% 3.12% -1.01% 7.36% 11.02% -
ROE 2.54% 4.30% 2.50% 1.32% 0.17% 1.79% 3.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.28 63.73 51.32 45.54 47.82 54.14 58.78 -7.53%
EPS 3.38 5.63 3.20 1.64 0.22 2.25 4.50 -17.41%
DPS 3.00 0.00 2.50 0.00 2.00 0.00 4.96 -28.54%
NAPS 1.33 1.31 1.28 1.24 1.27 1.26 1.30 1.53%
Adjusted Per Share Value based on latest NOSH - 761,463
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.31 63.38 51.28 44.77 47.74 52.88 58.75 -7.46%
EPS 3.38 5.60 3.20 1.61 0.22 2.20 4.50 -17.41%
DPS 3.00 0.00 2.50 0.00 2.00 0.00 4.96 -28.54%
NAPS 1.3307 1.3028 1.2791 1.219 1.2678 1.2308 1.2994 1.60%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.45 2.11 2.07 2.16 2.16 2.60 2.35 -
P/RPS 4.69 3.31 4.03 4.74 4.52 4.80 4.00 11.22%
P/EPS 72.49 37.48 64.69 131.71 981.82 115.56 52.22 24.51%
EY 1.38 2.67 1.55 0.76 0.10 0.87 1.91 -19.52%
DY 1.22 0.00 1.21 0.00 0.93 0.00 2.11 -30.66%
P/NAPS 1.84 1.61 1.62 1.74 1.70 2.06 1.81 1.10%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 11/05/11 17/02/11 30/11/10 25/08/10 31/05/10 23/02/10 -
Price 2.14 2.18 2.31 2.02 2.30 2.21 2.32 -
P/RPS 4.09 3.42 4.50 4.44 4.81 4.08 3.95 2.35%
P/EPS 63.31 38.72 72.19 123.17 1,045.45 98.22 51.56 14.71%
EY 1.58 2.58 1.39 0.81 0.10 1.02 1.94 -12.82%
DY 1.40 0.00 1.08 0.00 0.87 0.00 2.14 -24.69%
P/NAPS 1.61 1.66 1.80 1.63 1.81 1.75 1.78 -6.49%

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