[WASCO] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.77%
YoY- 60.78%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 578,738 652,224 601,705 510,527 508,996 549,935 454,953 17.31%
PBT 40,895 49,727 29,110 33,181 17,870 33,762 26,351 33.86%
Tax -2,229 -15,700 -2,107 172 4,281 -6,020 -6,621 -51.44%
NP 38,666 34,027 27,003 33,353 22,151 27,742 19,730 56.28%
-
NP to SH 37,188 27,046 22,363 28,999 25,715 24,344 17,824 62.91%
-
Tax Rate 5.45% 31.57% 7.24% -0.52% -23.96% 17.83% 25.13% -
Total Cost 540,072 618,197 574,702 477,174 486,845 522,193 435,223 15.40%
-
Net Worth 885,428 850,640 823,133 743,739 689,914 549,034 524,235 41.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,135 - 21,853 - 25,087 - 10,484 64.20%
Div Payout % 59.52% - 97.72% - 97.56% - 58.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 885,428 850,640 823,133 743,739 689,914 549,034 524,235 41.59%
NOSH 737,857 727,043 728,436 682,329 627,195 517,957 524,235 25.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.68% 5.22% 4.49% 6.53% 4.35% 5.04% 4.34% -
ROE 4.20% 3.18% 2.72% 3.90% 3.73% 4.43% 3.40% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 78.43 89.71 82.60 74.82 81.15 106.17 86.78 -6.49%
EPS 5.04 3.72 3.07 4.25 4.10 4.70 2.81 47.36%
DPS 3.00 0.00 3.00 0.00 4.00 0.00 2.00 30.87%
NAPS 1.20 1.17 1.13 1.09 1.10 1.06 1.00 12.86%
Adjusted Per Share Value based on latest NOSH - 682,329
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 74.72 84.21 77.68 65.91 65.71 71.00 58.74 17.31%
EPS 4.80 3.49 2.89 3.74 3.32 3.14 2.30 62.94%
DPS 2.86 0.00 2.82 0.00 3.24 0.00 1.35 64.57%
NAPS 1.1432 1.0982 1.0627 0.9602 0.8907 0.7088 0.6768 41.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.00 1.25 2.15 2.07 3.94 3.80 3.72 -
P/RPS 1.27 1.39 2.60 2.77 4.85 3.58 4.29 -55.41%
P/EPS 19.84 33.60 70.03 48.71 96.10 80.85 109.41 -67.79%
EY 5.04 2.98 1.43 2.05 1.04 1.24 0.91 211.41%
DY 3.00 0.00 1.40 0.00 1.02 0.00 0.54 212.05%
P/NAPS 0.83 1.07 1.90 1.90 3.58 3.58 3.72 -63.04%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 -
Price 1.12 1.07 1.57 2.37 2.20 3.66 3.64 -
P/RPS 1.43 1.19 1.90 3.17 2.71 3.45 4.19 -51.00%
P/EPS 22.22 28.76 51.14 55.76 53.66 77.87 107.06 -64.77%
EY 4.50 3.48 1.96 1.79 1.86 1.28 0.93 184.71%
DY 2.68 0.00 1.91 0.00 1.82 0.00 0.55 186.04%
P/NAPS 0.93 0.91 1.39 2.17 2.00 3.45 3.64 -59.56%

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