[WASCO] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.71%
YoY- 70.51%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 523,559 481,560 514,212 478,843 405,158 490,898 397,228 20.23%
PBT 34,254 23,657 33,504 36,673 34,409 68,682 35,260 -1.91%
Tax -8,207 575 -12,942 -7,133 -5,017 -16,937 -7,538 5.83%
NP 26,047 24,232 20,562 29,540 29,392 51,745 27,722 -4.07%
-
NP to SH 20,044 17,784 19,520 21,293 26,193 43,368 24,768 -13.16%
-
Tax Rate 23.96% -2.43% 38.63% 19.45% 14.58% 24.66% 21.38% -
Total Cost 497,512 457,328 493,650 449,303 375,766 439,153 369,506 21.95%
-
Net Worth 1,006,010 1,012,914 1,030,222 996,208 1,030,671 1,009,095 990,719 1.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,863 - 23,238 - 23,248 - 19,349 11.77%
Div Payout % 114.07% - 119.05% - 88.76% - 78.12% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,006,010 1,012,914 1,030,222 996,208 1,030,671 1,009,095 990,719 1.02%
NOSH 774,888 774,888 774,888 760,464 774,940 770,301 773,999 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.97% 5.03% 4.00% 6.17% 7.25% 10.54% 6.98% -
ROE 1.99% 1.76% 1.89% 2.14% 2.54% 4.30% 2.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 68.70 62.28 66.38 62.97 52.28 63.73 51.32 21.48%
EPS 2.63 2.30 2.52 2.80 3.38 5.63 3.20 -12.26%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 2.50 12.93%
NAPS 1.32 1.31 1.33 1.31 1.33 1.31 1.28 2.07%
Adjusted Per Share Value based on latest NOSH - 760,464
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 67.60 62.17 66.39 61.82 52.31 63.38 51.28 20.24%
EPS 2.59 2.30 2.52 2.75 3.38 5.60 3.20 -13.16%
DPS 2.95 0.00 3.00 0.00 3.00 0.00 2.50 11.67%
NAPS 1.2988 1.3077 1.3301 1.2862 1.3307 1.3028 1.2791 1.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.88 2.07 2.07 1.97 2.45 2.11 2.07 -
P/RPS 2.74 3.32 3.12 3.13 4.69 3.31 4.03 -22.69%
P/EPS 71.48 90.00 82.14 70.36 72.49 37.48 64.69 6.88%
EY 1.40 1.11 1.22 1.42 1.38 2.67 1.55 -6.56%
DY 1.60 0.00 1.45 0.00 1.22 0.00 1.21 20.49%
P/NAPS 1.42 1.58 1.56 1.50 1.84 1.61 1.62 -8.41%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 22/02/12 15/11/11 25/08/11 11/05/11 17/02/11 -
Price 1.82 1.91 2.00 2.05 2.14 2.18 2.31 -
P/RPS 2.65 3.07 3.01 3.26 4.09 3.42 4.50 -29.76%
P/EPS 69.20 83.04 79.37 73.21 63.31 38.72 72.19 -2.78%
EY 1.45 1.20 1.26 1.37 1.58 2.58 1.39 2.86%
DY 1.65 0.00 1.50 0.00 1.40 0.00 1.08 32.68%
P/NAPS 1.38 1.46 1.50 1.56 1.61 1.66 1.80 -16.24%

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