[WASCO] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 29.75%
YoY- 26.28%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,879,773 1,889,111 1,772,127 1,640,048 1,604,633 1,523,356 1,581,198 12.21%
PBT 128,243 173,268 175,024 157,215 116,362 86,156 121,045 3.92%
Tax -24,517 -42,029 -36,625 -37,540 -29,822 -21,204 -33,646 -19.00%
NP 103,726 131,239 138,399 119,675 86,540 64,952 87,399 12.08%
-
NP to SH 84,790 110,374 115,622 106,817 82,325 55,981 66,053 18.09%
-
Tax Rate 19.12% 24.26% 20.93% 23.88% 25.63% 24.61% 27.80% -
Total Cost 1,776,047 1,757,872 1,633,728 1,520,373 1,518,093 1,458,404 1,493,799 12.21%
-
Net Worth 1,012,914 1,030,222 996,208 1,030,671 1,009,095 990,719 944,214 4.78%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 46,486 46,486 42,598 42,598 34,813 34,813 53,865 -9.34%
Div Payout % 54.83% 42.12% 36.84% 39.88% 42.29% 62.19% 81.55% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,012,914 1,030,222 996,208 1,030,671 1,009,095 990,719 944,214 4.78%
NOSH 774,888 774,888 760,464 774,940 770,301 773,999 761,463 1.17%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.52% 6.95% 7.81% 7.30% 5.39% 4.26% 5.53% -
ROE 8.37% 10.71% 11.61% 10.36% 8.16% 5.65% 7.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 243.11 243.88 233.03 211.64 208.31 196.82 207.65 11.07%
EPS 10.97 14.25 15.20 13.78 10.69 7.23 8.67 16.96%
DPS 6.00 6.00 5.50 5.50 4.50 4.50 6.96 -9.41%
NAPS 1.31 1.33 1.31 1.33 1.31 1.28 1.24 3.72%
Adjusted Per Share Value based on latest NOSH - 774,940
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 242.69 243.90 228.79 211.74 207.17 196.68 204.14 12.21%
EPS 10.95 14.25 14.93 13.79 10.63 7.23 8.53 18.09%
DPS 6.00 6.00 5.50 5.50 4.49 4.49 6.95 -9.32%
NAPS 1.3077 1.3301 1.2862 1.3307 1.3028 1.2791 1.219 4.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.07 2.07 1.97 2.45 2.11 2.07 2.16 -
P/RPS 0.85 0.85 0.85 1.16 1.01 1.05 1.04 -12.57%
P/EPS 18.88 14.53 12.96 17.77 19.74 28.62 24.90 -16.83%
EY 5.30 6.88 7.72 5.63 5.07 3.49 4.02 20.21%
DY 2.90 2.90 2.79 2.24 2.13 2.17 3.22 -6.73%
P/NAPS 1.58 1.56 1.50 1.84 1.61 1.62 1.74 -6.22%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 22/02/12 15/11/11 25/08/11 11/05/11 17/02/11 30/11/10 -
Price 1.91 2.00 2.05 2.14 2.18 2.31 2.02 -
P/RPS 0.79 0.82 0.88 1.01 1.05 1.17 0.97 -12.77%
P/EPS 17.42 14.04 13.48 15.53 20.40 31.94 23.29 -17.58%
EY 5.74 7.12 7.42 6.44 4.90 3.13 4.29 21.40%
DY 3.14 3.00 2.68 2.57 2.06 1.95 3.45 -6.07%
P/NAPS 1.46 1.50 1.56 1.61 1.66 1.80 1.63 -7.07%

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