[WASCO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.66%
YoY- 23.12%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,219,421 2,269,288 2,343,194 2,273,452 2,155,730 2,008,978 1,927,607 9.86%
PBT 200,917 174,758 152,913 129,888 114,353 111,594 114,065 45.90%
Tax -32,215 -26,425 -19,864 -13,354 -3,541 -8,055 -18,232 46.20%
NP 168,702 148,333 133,049 116,534 110,812 103,539 95,833 45.84%
-
NP to SH 119,693 112,321 115,596 104,123 101,421 96,882 85,919 24.75%
-
Tax Rate 16.03% 15.12% 12.99% 10.28% 3.10% 7.22% 15.98% -
Total Cost 2,050,719 2,120,955 2,210,145 2,156,918 2,044,918 1,905,439 1,831,774 7.82%
-
Net Worth 967,936 938,169 885,428 850,640 823,133 743,739 689,914 25.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 41,494 43,988 43,988 46,940 46,940 35,572 35,572 10.82%
Div Payout % 34.67% 39.16% 38.05% 45.08% 46.28% 36.72% 41.40% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 967,936 938,169 885,428 850,640 823,133 743,739 689,914 25.34%
NOSH 774,348 756,588 737,857 727,043 728,436 682,329 627,195 15.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.60% 6.54% 5.68% 5.13% 5.14% 5.15% 4.97% -
ROE 12.37% 11.97% 13.06% 12.24% 12.32% 13.03% 12.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 286.62 299.94 317.57 312.70 295.94 294.43 307.34 -4.55%
EPS 15.46 14.85 15.67 14.32 13.92 14.20 13.70 8.39%
DPS 5.36 5.81 5.96 6.46 6.44 5.21 5.67 -3.68%
NAPS 1.25 1.24 1.20 1.17 1.13 1.09 1.10 8.90%
Adjusted Per Share Value based on latest NOSH - 727,043
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 286.54 292.98 302.52 293.52 278.32 259.37 248.87 9.86%
EPS 15.45 14.50 14.92 13.44 13.09 12.51 11.09 24.76%
DPS 5.36 5.68 5.68 6.06 6.06 4.59 4.59 10.90%
NAPS 1.2497 1.2112 1.1432 1.0982 1.0627 0.9602 0.8907 25.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.85 1.30 1.00 1.25 2.15 2.07 3.94 -
P/RPS 0.65 0.43 0.31 0.40 0.73 0.70 1.28 -36.37%
P/EPS 11.97 8.76 6.38 8.73 15.44 14.58 28.76 -44.28%
EY 8.36 11.42 15.67 11.46 6.48 6.86 3.48 79.46%
DY 2.90 4.47 5.96 5.17 3.00 2.52 1.44 59.54%
P/NAPS 1.48 1.05 0.83 1.07 1.90 1.90 3.58 -44.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 -
Price 2.13 1.81 1.12 1.07 1.57 2.37 2.20 -
P/RPS 0.74 0.60 0.35 0.34 0.53 0.80 0.72 1.84%
P/EPS 13.78 12.19 7.15 7.47 11.28 16.69 16.06 -9.71%
EY 7.26 8.20 13.99 13.38 8.87 5.99 6.23 10.74%
DY 2.52 3.21 5.32 6.03 4.10 2.20 2.58 -1.55%
P/NAPS 1.70 1.46 0.93 0.91 1.39 2.17 2.00 -10.27%

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