[WASCO] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 39.67%
YoY- 325.09%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,008,978 1,927,607 1,881,143 1,716,724 1,621,373 1,621,073 1,599,783 16.38%
PBT 111,594 114,065 129,973 109,774 89,349 72,931 47,438 76.78%
Tax -8,055 -18,232 -25,852 -22,891 -23,883 -21,676 -19,626 -44.74%
NP 103,539 95,833 104,121 86,883 65,466 51,255 27,812 140.01%
-
NP to SH 96,882 85,919 84,568 73,209 52,416 37,548 14,509 254.18%
-
Tax Rate 7.22% 15.98% 19.89% 20.85% 26.73% 29.72% 41.37% -
Total Cost 1,905,439 1,831,774 1,777,022 1,629,841 1,555,907 1,569,818 1,571,971 13.67%
-
Net Worth 743,739 689,914 517,957 524,235 0 363,526 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 35,572 35,572 24,020 24,020 19,102 19,102 15,504 73.86%
Div Payout % 36.72% 41.40% 28.40% 32.81% 36.44% 50.87% 106.86% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 743,739 689,914 517,957 524,235 0 363,526 0 -
NOSH 682,329 627,195 517,957 524,235 400,800 386,730 381,911 47.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.15% 4.97% 5.53% 5.06% 4.04% 3.16% 1.74% -
ROE 13.03% 12.45% 16.33% 13.96% 0.00% 10.33% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 294.43 307.34 363.18 327.47 404.53 419.17 418.89 -20.92%
EPS 14.20 13.70 16.33 13.96 13.08 9.71 3.80 140.61%
DPS 5.21 5.67 4.64 4.58 4.77 4.94 4.06 18.07%
NAPS 1.09 1.10 1.00 1.00 0.00 0.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 524,235
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 259.26 248.76 242.76 221.54 209.24 209.20 206.45 16.38%
EPS 12.50 11.09 10.91 9.45 6.76 4.85 1.87 254.44%
DPS 4.59 4.59 3.10 3.10 2.47 2.47 2.00 73.90%
NAPS 0.9598 0.8903 0.6684 0.6765 0.00 0.4691 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.07 3.94 3.80 3.72 2.70 2.13 2.19 -
P/RPS 0.70 1.28 1.05 1.14 0.67 0.51 0.52 21.89%
P/EPS 14.58 28.76 23.27 26.64 20.65 21.94 57.65 -59.97%
EY 6.86 3.48 4.30 3.75 4.84 4.56 1.73 150.31%
DY 2.52 1.44 1.22 1.23 1.77 2.32 1.85 22.85%
P/NAPS 1.90 3.58 3.80 3.72 0.00 2.27 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 -
Price 2.37 2.20 3.66 3.64 3.66 2.60 2.12 -
P/RPS 0.80 0.72 1.01 1.11 0.90 0.62 0.51 34.96%
P/EPS 16.69 16.06 22.42 26.07 27.99 26.78 55.80 -55.24%
EY 5.99 6.23 4.46 3.84 3.57 3.73 1.79 123.56%
DY 2.20 2.58 1.27 1.26 1.30 1.90 1.91 9.87%
P/NAPS 2.17 2.00 3.66 3.64 0.00 2.77 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