[WASCO] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.69%
YoY- 38.54%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,269,288 2,343,194 2,273,452 2,155,730 2,008,978 1,927,607 1,881,143 13.30%
PBT 174,758 152,913 129,888 114,353 111,594 114,065 129,973 21.79%
Tax -26,425 -19,864 -13,354 -3,541 -8,055 -18,232 -25,852 1.47%
NP 148,333 133,049 116,534 110,812 103,539 95,833 104,121 26.58%
-
NP to SH 112,321 115,596 104,123 101,421 96,882 85,919 84,568 20.80%
-
Tax Rate 15.12% 12.99% 10.28% 3.10% 7.22% 15.98% 19.89% -
Total Cost 2,120,955 2,210,145 2,156,918 2,044,918 1,905,439 1,831,774 1,777,022 12.50%
-
Net Worth 938,169 885,428 850,640 823,133 743,739 689,914 517,957 48.53%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 43,988 43,988 46,940 46,940 35,572 35,572 24,020 49.62%
Div Payout % 39.16% 38.05% 45.08% 46.28% 36.72% 41.40% 28.40% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 938,169 885,428 850,640 823,133 743,739 689,914 517,957 48.53%
NOSH 756,588 737,857 727,043 728,436 682,329 627,195 517,957 28.70%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.54% 5.68% 5.13% 5.14% 5.15% 4.97% 5.53% -
ROE 11.97% 13.06% 12.24% 12.32% 13.03% 12.45% 16.33% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 299.94 317.57 312.70 295.94 294.43 307.34 363.18 -11.96%
EPS 14.85 15.67 14.32 13.92 14.20 13.70 16.33 -6.13%
DPS 5.81 5.96 6.46 6.44 5.21 5.67 4.64 16.15%
NAPS 1.24 1.20 1.17 1.13 1.09 1.10 1.00 15.40%
Adjusted Per Share Value based on latest NOSH - 728,436
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 292.85 302.39 293.39 278.20 259.26 248.76 242.76 13.30%
EPS 14.50 14.92 13.44 13.09 12.50 11.09 10.91 20.86%
DPS 5.68 5.68 6.06 6.06 4.59 4.59 3.10 49.68%
NAPS 1.2107 1.1427 1.0978 1.0623 0.9598 0.8903 0.6684 48.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.30 1.00 1.25 2.15 2.07 3.94 3.80 -
P/RPS 0.43 0.31 0.40 0.73 0.70 1.28 1.05 -44.82%
P/EPS 8.76 6.38 8.73 15.44 14.58 28.76 23.27 -47.83%
EY 11.42 15.67 11.46 6.48 6.86 3.48 4.30 91.66%
DY 4.47 5.96 5.17 3.00 2.52 1.44 1.22 137.47%
P/NAPS 1.05 0.83 1.07 1.90 1.90 3.58 3.80 -57.54%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 -
Price 1.81 1.12 1.07 1.57 2.37 2.20 3.66 -
P/RPS 0.60 0.35 0.34 0.53 0.80 0.72 1.01 -29.31%
P/EPS 12.19 7.15 7.47 11.28 16.69 16.06 22.42 -33.35%
EY 8.20 13.99 13.38 8.87 5.99 6.23 4.46 50.02%
DY 3.21 5.32 6.03 4.10 2.20 2.58 1.27 85.44%
P/NAPS 1.46 0.93 0.91 1.39 2.17 2.00 3.66 -45.78%

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