[WASCO] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.52%
YoY- 482.87%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,155,730 2,008,978 1,927,607 1,881,143 1,716,724 1,621,373 1,621,073 20.94%
PBT 114,353 111,594 114,065 129,973 109,774 89,349 72,931 35.00%
Tax -3,541 -8,055 -18,232 -25,852 -22,891 -23,883 -21,676 -70.14%
NP 110,812 103,539 95,833 104,121 86,883 65,466 51,255 67.27%
-
NP to SH 101,421 96,882 85,919 84,568 73,209 52,416 37,548 94.06%
-
Tax Rate 3.10% 7.22% 15.98% 19.89% 20.85% 26.73% 29.72% -
Total Cost 2,044,918 1,905,439 1,831,774 1,777,022 1,629,841 1,555,907 1,569,818 19.29%
-
Net Worth 823,133 743,739 689,914 517,957 524,235 0 363,526 72.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 46,940 35,572 35,572 24,020 24,020 19,102 19,102 82.19%
Div Payout % 46.28% 36.72% 41.40% 28.40% 32.81% 36.44% 50.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 823,133 743,739 689,914 517,957 524,235 0 363,526 72.51%
NOSH 728,436 682,329 627,195 517,957 524,235 400,800 386,730 52.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.14% 5.15% 4.97% 5.53% 5.06% 4.04% 3.16% -
ROE 12.32% 13.03% 12.45% 16.33% 13.96% 0.00% 10.33% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 295.94 294.43 307.34 363.18 327.47 404.53 419.17 -20.72%
EPS 13.92 14.20 13.70 16.33 13.96 13.08 9.71 27.16%
DPS 6.44 5.21 5.67 4.64 4.58 4.77 4.94 19.35%
NAPS 1.13 1.09 1.10 1.00 1.00 0.00 0.94 13.07%
Adjusted Per Share Value based on latest NOSH - 517,957
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 278.32 259.37 248.87 242.87 221.64 209.33 209.29 20.95%
EPS 13.09 12.51 11.09 10.92 9.45 6.77 4.85 93.96%
DPS 6.06 4.59 4.59 3.10 3.10 2.47 2.47 82.00%
NAPS 1.0627 0.9602 0.8907 0.6687 0.6768 0.00 0.4693 72.52%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.15 2.07 3.94 3.80 3.72 2.70 2.13 -
P/RPS 0.73 0.70 1.28 1.05 1.14 0.67 0.51 27.03%
P/EPS 15.44 14.58 28.76 23.27 26.64 20.65 21.94 -20.89%
EY 6.48 6.86 3.48 4.30 3.75 4.84 4.56 26.42%
DY 3.00 2.52 1.44 1.22 1.23 1.77 2.32 18.71%
P/NAPS 1.90 1.90 3.58 3.80 3.72 0.00 2.27 -11.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 -
Price 1.57 2.37 2.20 3.66 3.64 3.66 2.60 -
P/RPS 0.53 0.80 0.72 1.01 1.11 0.90 0.62 -9.93%
P/EPS 11.28 16.69 16.06 22.42 26.07 27.99 26.78 -43.83%
EY 8.87 5.99 6.23 4.46 3.84 3.57 3.73 78.25%
DY 4.10 2.20 2.58 1.27 1.26 1.30 1.90 67.06%
P/NAPS 1.39 2.17 2.00 3.66 3.64 0.00 2.77 -36.87%

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