[WASCO] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 37.5%
YoY- 44.62%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 506,779 551,838 436,621 578,738 652,224 601,705 510,527 -0.48%
PBT 65,338 55,269 55,026 40,895 49,727 29,110 33,181 57.03%
Tax -5,277 -7,897 -6,389 -2,229 -15,700 -2,107 172 -
NP 60,061 47,372 48,637 38,666 34,027 27,003 33,353 47.96%
-
NP to SH 31,023 29,735 25,724 37,188 27,046 22,363 28,999 4.59%
-
Tax Rate 8.08% 14.29% 11.61% 5.45% 31.57% 7.24% -0.52% -
Total Cost 446,718 504,466 387,984 540,072 618,197 574,702 477,174 -4.29%
-
Net Worth 984,980 967,936 938,169 885,428 850,640 823,133 743,739 20.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 19,358 - 22,135 - 21,853 - -
Div Payout % - 65.10% - 59.52% - 97.72% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 984,980 967,936 938,169 885,428 850,640 823,133 743,739 20.57%
NOSH 775,575 774,348 756,588 737,857 727,043 728,436 682,329 8.90%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.85% 8.58% 11.14% 6.68% 5.22% 4.49% 6.53% -
ROE 3.15% 3.07% 2.74% 4.20% 3.18% 2.72% 3.90% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.34 71.26 57.71 78.43 89.71 82.60 74.82 -8.62%
EPS 4.00 3.84 3.40 5.04 3.72 3.07 4.25 -3.95%
DPS 0.00 2.50 0.00 3.00 0.00 3.00 0.00 -
NAPS 1.27 1.25 1.24 1.20 1.17 1.13 1.09 10.71%
Adjusted Per Share Value based on latest NOSH - 737,857
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 65.40 71.22 56.35 74.69 84.17 77.65 65.88 -0.48%
EPS 4.00 3.84 3.32 4.80 3.49 2.89 3.74 4.57%
DPS 0.00 2.50 0.00 2.86 0.00 2.82 0.00 -
NAPS 1.2711 1.2491 1.2107 1.1427 1.0978 1.0623 0.9598 20.57%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.41 1.85 1.30 1.00 1.25 2.15 2.07 -
P/RPS 3.69 2.60 2.25 1.27 1.39 2.60 2.77 21.04%
P/EPS 60.25 48.18 38.24 19.84 33.60 70.03 48.71 15.21%
EY 1.66 2.08 2.62 5.04 2.98 1.43 2.05 -13.11%
DY 0.00 1.35 0.00 3.00 0.00 1.40 0.00 -
P/NAPS 1.90 1.48 1.05 0.83 1.07 1.90 1.90 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 28/08/09 29/05/09 26/02/09 28/11/08 25/08/08 26/05/08 -
Price 2.41 2.13 1.81 1.12 1.07 1.57 2.37 -
P/RPS 3.69 2.99 3.14 1.43 1.19 1.90 3.17 10.64%
P/EPS 60.25 55.47 53.24 22.22 28.76 51.14 55.76 5.29%
EY 1.66 1.80 1.88 4.50 3.48 1.96 1.79 -4.89%
DY 0.00 1.17 0.00 2.68 0.00 1.91 0.00 -
P/NAPS 1.90 1.70 1.46 0.93 0.91 1.39 2.17 -8.46%

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