[WASCO] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 75.1%
YoY- 154.75%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 514,212 478,843 405,158 490,898 397,228 346,764 369,743 24.51%
PBT 33,504 36,673 34,409 68,682 35,260 18,864 -6,444 -
Tax -12,942 -7,133 -5,017 -16,937 -7,538 -8,048 2,701 -
NP 20,562 29,540 29,392 51,745 27,722 10,816 -3,743 -
-
NP to SH 19,520 21,293 26,193 43,368 24,768 12,488 1,701 406.50%
-
Tax Rate 38.63% 19.45% 14.58% 24.66% 21.38% 42.66% - -
Total Cost 493,650 449,303 375,766 439,153 369,506 335,948 373,486 20.37%
-
Net Worth 1,030,222 996,208 1,030,671 1,009,095 990,719 944,214 981,940 3.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,238 - 23,248 - 19,349 - 15,463 31.10%
Div Payout % 119.05% - 88.76% - 78.12% - 909.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,030,222 996,208 1,030,671 1,009,095 990,719 944,214 981,940 3.24%
NOSH 774,888 760,464 774,940 770,301 773,999 761,463 773,181 0.14%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.00% 6.17% 7.25% 10.54% 6.98% 3.12% -1.01% -
ROE 1.89% 2.14% 2.54% 4.30% 2.50% 1.32% 0.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 66.38 62.97 52.28 63.73 51.32 45.54 47.82 24.36%
EPS 2.52 2.80 3.38 5.63 3.20 1.64 0.22 405.89%
DPS 3.00 0.00 3.00 0.00 2.50 0.00 2.00 30.94%
NAPS 1.33 1.31 1.33 1.31 1.28 1.24 1.27 3.11%
Adjusted Per Share Value based on latest NOSH - 770,301
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 66.39 61.82 52.31 63.38 51.28 44.77 47.74 24.51%
EPS 2.52 2.75 3.38 5.60 3.20 1.61 0.22 405.89%
DPS 3.00 0.00 3.00 0.00 2.50 0.00 2.00 30.94%
NAPS 1.3301 1.2862 1.3307 1.3028 1.2791 1.219 1.2678 3.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.07 1.97 2.45 2.11 2.07 2.16 2.16 -
P/RPS 3.12 3.13 4.69 3.31 4.03 4.74 4.52 -21.84%
P/EPS 82.14 70.36 72.49 37.48 64.69 131.71 981.82 -80.78%
EY 1.22 1.42 1.38 2.67 1.55 0.76 0.10 427.54%
DY 1.45 0.00 1.22 0.00 1.21 0.00 0.93 34.35%
P/NAPS 1.56 1.50 1.84 1.61 1.62 1.74 1.70 -5.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 15/11/11 25/08/11 11/05/11 17/02/11 30/11/10 25/08/10 -
Price 2.00 2.05 2.14 2.18 2.31 2.02 2.30 -
P/RPS 3.01 3.26 4.09 3.42 4.50 4.44 4.81 -26.77%
P/EPS 79.37 73.21 63.31 38.72 72.19 123.17 1,045.45 -81.98%
EY 1.26 1.37 1.58 2.58 1.39 0.81 0.10 438.98%
DY 1.50 0.00 1.40 0.00 1.08 0.00 0.87 43.64%
P/NAPS 1.50 1.56 1.61 1.66 1.80 1.63 1.81 -11.74%

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