[WASCO] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -30.83%
YoY- -11.29%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 455,070 506,779 551,838 436,621 578,738 652,224 601,705 -16.94%
PBT 70,149 65,338 55,269 55,026 40,895 49,727 29,110 79.45%
Tax -19,980 -5,277 -7,897 -6,389 -2,229 -15,700 -2,107 346.17%
NP 50,169 60,061 47,372 48,637 38,666 34,027 27,003 50.95%
-
NP to SH 34,840 31,023 29,735 25,724 37,188 27,046 22,363 34.28%
-
Tax Rate 28.48% 8.08% 14.29% 11.61% 5.45% 31.57% 7.24% -
Total Cost 404,901 446,718 504,466 387,984 540,072 618,197 574,702 -20.77%
-
Net Worth 1,006,488 984,980 967,936 938,169 885,428 850,640 823,133 14.30%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 38,401 - 19,358 - 22,135 - 21,853 45.47%
Div Payout % 110.22% - 65.10% - 59.52% - 97.72% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,006,488 984,980 967,936 938,169 885,428 850,640 823,133 14.30%
NOSH 774,222 775,575 774,348 756,588 737,857 727,043 728,436 4.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.02% 11.85% 8.58% 11.14% 6.68% 5.22% 4.49% -
ROE 3.46% 3.15% 3.07% 2.74% 4.20% 3.18% 2.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.78 65.34 71.26 57.71 78.43 89.71 82.60 -20.24%
EPS 4.50 4.00 3.84 3.40 5.04 3.72 3.07 28.94%
DPS 4.96 0.00 2.50 0.00 3.00 0.00 3.00 39.69%
NAPS 1.30 1.27 1.25 1.24 1.20 1.17 1.13 9.76%
Adjusted Per Share Value based on latest NOSH - 756,588
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.75 65.43 71.25 56.37 74.72 84.21 77.68 -16.94%
EPS 4.50 4.01 3.84 3.32 4.80 3.49 2.89 34.23%
DPS 4.96 0.00 2.50 0.00 2.86 0.00 2.82 45.55%
NAPS 1.2994 1.2717 1.2497 1.2112 1.1432 1.0982 1.0627 14.30%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.35 2.41 1.85 1.30 1.00 1.25 2.15 -
P/RPS 4.00 3.69 2.60 2.25 1.27 1.39 2.60 33.16%
P/EPS 52.22 60.25 48.18 38.24 19.84 33.60 70.03 -17.72%
EY 1.91 1.66 2.08 2.62 5.04 2.98 1.43 21.21%
DY 2.11 0.00 1.35 0.00 3.00 0.00 1.40 31.35%
P/NAPS 1.81 1.90 1.48 1.05 0.83 1.07 1.90 -3.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 28/08/09 29/05/09 26/02/09 28/11/08 25/08/08 -
Price 2.32 2.41 2.13 1.81 1.12 1.07 1.57 -
P/RPS 3.95 3.69 2.99 3.14 1.43 1.19 1.90 62.67%
P/EPS 51.56 60.25 55.47 53.24 22.22 28.76 51.14 0.54%
EY 1.94 1.66 1.80 1.88 4.50 3.48 1.96 -0.67%
DY 2.14 0.00 1.17 0.00 2.68 0.00 1.91 7.85%
P/NAPS 1.78 1.90 1.70 1.46 0.93 0.91 1.39 17.87%

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