[WASCO] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 5.63%
YoY- 5.55%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 652,224 601,705 510,527 508,996 549,935 454,953 429,156 32.08%
PBT 49,727 29,110 33,181 17,870 33,762 26,351 35,652 24.76%
Tax -15,700 -2,107 172 4,281 -6,020 -6,621 -10,005 34.92%
NP 34,027 27,003 33,353 22,151 27,742 19,730 25,647 20.67%
-
NP to SH 27,046 22,363 28,999 25,715 24,344 17,824 18,036 30.91%
-
Tax Rate 31.57% 7.24% -0.52% -23.96% 17.83% 25.13% 28.06% -
Total Cost 618,197 574,702 477,174 486,845 522,193 435,223 403,509 32.79%
-
Net Worth 850,640 823,133 743,739 689,914 549,034 524,235 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 21,853 - 25,087 - 10,484 - -
Div Payout % - 97.72% - 97.56% - 58.82% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 850,640 823,133 743,739 689,914 549,034 524,235 0 -
NOSH 727,043 728,436 682,329 627,195 517,957 524,235 400,800 48.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.22% 4.49% 6.53% 4.35% 5.04% 4.34% 5.98% -
ROE 3.18% 2.72% 3.90% 3.73% 4.43% 3.40% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 89.71 82.60 74.82 81.15 106.17 86.78 107.07 -11.09%
EPS 3.72 3.07 4.25 4.10 4.70 2.81 2.87 18.82%
DPS 0.00 3.00 0.00 4.00 0.00 2.00 0.00 -
NAPS 1.17 1.13 1.09 1.10 1.06 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 627,195
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 84.21 77.68 65.91 65.71 71.00 58.74 55.41 32.08%
EPS 3.49 2.89 3.74 3.32 3.14 2.30 2.33 30.81%
DPS 0.00 2.82 0.00 3.24 0.00 1.35 0.00 -
NAPS 1.0982 1.0627 0.9602 0.8907 0.7088 0.6768 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.25 2.15 2.07 3.94 3.80 3.72 2.70 -
P/RPS 1.39 2.60 2.77 4.85 3.58 4.29 2.52 -32.66%
P/EPS 33.60 70.03 48.71 96.10 80.85 109.41 60.00 -31.98%
EY 2.98 1.43 2.05 1.04 1.24 0.91 1.67 46.96%
DY 0.00 1.40 0.00 1.02 0.00 0.54 0.00 -
P/NAPS 1.07 1.90 1.90 3.58 3.58 3.72 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 -
Price 1.07 1.57 2.37 2.20 3.66 3.64 3.66 -
P/RPS 1.19 1.90 3.17 2.71 3.45 4.19 3.42 -50.43%
P/EPS 28.76 51.14 55.76 53.66 77.87 107.06 81.33 -49.89%
EY 3.48 1.96 1.79 1.86 1.28 0.93 1.23 99.66%
DY 0.00 1.91 0.00 1.82 0.00 0.55 0.00 -
P/NAPS 0.91 1.39 2.17 2.00 3.45 3.64 0.00 -

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