[WASCO] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	1,741,213	1,923,308	1,950,308	2,073,976	2,219,421	2,269,288	2,343,194	-18.00%
YoY %	-9.47%	-1.38%	-5.96%	-6.55%	-2.20%	-3.15%	-	-
Horiz. %	74.31%	82.08%	83.23%	88.51%	94.72%	96.85%	100.00%	-
PBT	167,519	229,232	245,782	216,528	200,917	174,758	152,913	6.28%
YoY %	-26.92%	-6.73%	13.51%	7.77%	14.97%	14.29%	-	-
Horiz. %	109.55%	149.91%	160.73%	141.60%	131.39%	114.29%	100.00%	-
Tax	-30,875	-41,473	-39,543	-21,792	-32,215	-26,425	-19,864	34.29%
YoY %	25.55%	-4.88%	-81.46%	32.35%	-21.91%	-33.03%	-	-
Horiz. %	155.43%	208.78%	199.07%	109.71%	162.18%	133.03%	100.00%	-
NP	136,644	187,759	206,239	194,736	168,702	148,333	133,049	1.79%
YoY %	-27.22%	-8.96%	5.91%	15.43%	13.73%	11.49%	-	-
Horiz. %	102.70%	141.12%	155.01%	146.36%	126.80%	111.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,588	112,622	121,322	123,670	119,693	112,321	115,596	-18.84%
YoY %	-24.89%	-7.17%	-1.90%	3.32%	6.56%	-2.83%	-	-
Horiz. %	73.18%	97.43%	104.95%	106.98%	103.54%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.43%	18.09%	16.09%	10.06%	16.03%	15.12%	12.99%	-
YoY %	1.88%	12.43%	59.94%	-37.24%	6.02%	16.40%	-	-
Horiz. %	141.88%	139.26%	123.86%	77.44%	123.40%	116.40%	100.00%	-
Total Cost	1,604,569	1,735,549	1,744,069	1,879,240	2,050,719	2,120,955	2,210,145	-19.26%
YoY %	-7.55%	-0.49%	-7.19%	-8.36%	-3.31%	-4.04%	-	-
Horiz. %	72.60%	78.53%	78.91%	85.03%	92.79%	95.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	981,940	953,343	1,006,488	984,980	967,936	938,169	885,428	7.16%
YoY %	3.00%	-5.28%	2.18%	1.76%	3.17%	5.96%	-	-
Horiz. %	110.90%	107.67%	113.67%	111.24%	109.32%	105.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	53,865	57,760	57,760	41,494	41,494	43,988	43,988	14.50%
YoY %	-6.74%	0.00%	39.20%	0.00%	-5.67%	0.00%	-	-
Horiz. %	122.45%	131.31%	131.31%	94.33%	94.33%	100.00%	100.00%	-
Div Payout %	63.68%	51.29%	47.61%	33.55%	34.67%	39.16%	38.05%	-
YoY %	24.16%	7.73%	41.91%	-3.23%	-11.47%	2.92%	-	-
Horiz. %	167.36%	134.80%	125.12%	88.17%	91.12%	102.92%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	981,940	953,343	1,006,488	984,980	967,936	938,169	885,428	7.16%
YoY %	3.00%	-5.28%	2.18%	1.76%	3.17%	5.96%	-	-
Horiz. %	110.90%	107.67%	113.67%	111.24%	109.32%	105.96%	100.00%	-
NOSH	773,181	756,622	774,222	775,575	774,348	756,588	737,857	3.17%
YoY %	2.19%	-2.27%	-0.17%	0.16%	2.35%	2.54%	-	-
Horiz. %	104.79%	102.54%	104.93%	105.11%	104.95%	102.54%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.85%	9.76%	10.57%	9.39%	7.60%	6.54%	5.68%	-
YoY %	-19.57%	-7.66%	12.57%	23.55%	16.21%	15.14%	-	-
Horiz. %	138.20%	171.83%	186.09%	165.32%	133.80%	115.14%	100.00%	-
ROE	8.61%	11.81%	12.05%	12.56%	12.37%	11.97%	13.06%	-
YoY %	-27.10%	-1.99%	-4.06%	1.54%	3.34%	-8.35%	-	-
Horiz. %	65.93%	90.43%	92.27%	96.17%	94.72%	91.65%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	225.20	254.20	251.91	267.41	286.62	299.94	317.57	-20.52%
YoY %	-11.41%	0.91%	-5.80%	-6.70%	-4.44%	-5.55%	-	-
Horiz. %	70.91%	80.05%	79.32%	84.21%	90.25%	94.45%	100.00%	-
EPS	10.94	14.88	15.67	15.95	15.46	14.85	15.67	-21.35%
YoY %	-26.48%	-5.04%	-1.76%	3.17%	4.11%	-5.23%	-	-
Horiz. %	69.81%	94.96%	100.00%	101.79%	98.66%	94.77%	100.00%	-
DPS	6.97	7.63	7.46	5.35	5.36	5.81	5.96	11.03%
YoY %	-8.65%	2.28%	39.44%	-0.19%	-7.75%	-2.52%	-	-
Horiz. %	116.95%	128.02%	125.17%	89.77%	89.93%	97.48%	100.00%	-
NAPS	1.27	1.26	1.30	1.27	1.25	1.24	1.20	3.86%
YoY %	0.79%	-3.08%	2.36%	1.60%	0.81%	3.33%	-	-
Horiz. %	105.83%	105.00%	108.33%	105.83%	104.17%	103.33%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 775,575
RPS	224.80	248.31	251.80	267.76	286.54	292.98	302.52	-18.00%
YoY %	-9.47%	-1.39%	-5.96%	-6.55%	-2.20%	-3.15%	-	-
Horiz. %	74.31%	82.08%	83.23%	88.51%	94.72%	96.85%	100.00%	-
EPS	10.92	14.54	15.66	15.97	15.45	14.50	14.92	-18.83%
YoY %	-24.90%	-7.15%	-1.94%	3.37%	6.55%	-2.82%	-	-
Horiz. %	73.19%	97.45%	104.96%	107.04%	103.55%	97.18%	100.00%	-
DPS	6.95	7.46	7.46	5.36	5.36	5.68	5.68	14.44%
YoY %	-6.84%	0.00%	39.18%	0.00%	-5.63%	0.00%	-	-
Horiz. %	122.36%	131.34%	131.34%	94.37%	94.37%	100.00%	100.00%	-
NAPS	1.2678	1.2308	1.2994	1.2717	1.2497	1.2112	1.1432	7.16%
YoY %	3.01%	-5.28%	2.18%	1.76%	3.18%	5.95%	-	-
Horiz. %	110.90%	107.66%	113.66%	111.24%	109.32%	105.95%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.16	2.60	2.35	2.41	1.85	1.30	1.00	-
P/RPS	0.96	1.02	0.93	0.90	0.65	0.43	0.31	112.89%
YoY %	-5.88%	9.68%	3.33%	38.46%	51.16%	38.71%	-	-
Horiz. %	309.68%	329.03%	300.00%	290.32%	209.68%	138.71%	100.00%	-
P/EPS	19.74	17.47	15.00	15.11	11.97	8.76	6.38	112.77%
YoY %	12.99%	16.47%	-0.73%	26.23%	36.64%	37.30%	-	-
Horiz. %	309.40%	273.82%	235.11%	236.83%	187.62%	137.30%	100.00%	-
EY	5.06	5.72	6.67	6.62	8.36	11.42	15.67	-53.02%
YoY %	-11.54%	-14.24%	0.76%	-20.81%	-26.80%	-27.12%	-	-
Horiz. %	32.29%	36.50%	42.57%	42.25%	53.35%	72.88%	100.00%	-
DY	3.23	2.94	3.17	2.22	2.90	4.47	5.96	-33.60%
YoY %	9.86%	-7.26%	42.79%	-23.45%	-35.12%	-25.00%	-	-
Horiz. %	54.19%	49.33%	53.19%	37.25%	48.66%	75.00%	100.00%	-
P/NAPS	1.70	2.06	1.81	1.90	1.48	1.05	0.83	61.49%
YoY %	-17.48%	13.81%	-4.74%	28.38%	40.95%	26.51%	-	-
Horiz. %	204.82%	248.19%	218.07%	228.92%	178.31%	126.51%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	31/05/10	23/02/10	19/11/09	28/08/09	29/05/09	26/02/09	-
Price	2.30	2.21	2.32	2.41	2.13	1.81	1.12	-
P/RPS	1.02	0.87	0.92	0.90	0.74	0.60	0.35	104.42%
YoY %	17.24%	-5.43%	2.22%	21.62%	23.33%	71.43%	-	-
Horiz. %	291.43%	248.57%	262.86%	257.14%	211.43%	171.43%	100.00%	-
P/EPS	21.02	14.85	14.81	15.11	13.78	12.19	7.15	105.62%
YoY %	41.55%	0.27%	-1.99%	9.65%	13.04%	70.49%	-	-
Horiz. %	293.99%	207.69%	207.13%	211.33%	192.73%	170.49%	100.00%	-
EY	4.76	6.74	6.75	6.62	7.26	8.20	13.99	-51.35%
YoY %	-29.38%	-0.15%	1.96%	-8.82%	-11.46%	-41.39%	-	-
Horiz. %	34.02%	48.18%	48.25%	47.32%	51.89%	58.61%	100.00%	-
DY	3.03	3.45	3.22	2.22	2.52	3.21	5.32	-31.36%
YoY %	-12.17%	7.14%	45.05%	-11.90%	-21.50%	-39.66%	-	-
Horiz. %	56.95%	64.85%	60.53%	41.73%	47.37%	60.34%	100.00%	-
P/NAPS	1.81	1.75	1.78	1.90	1.70	1.46	0.93	56.07%
YoY %	3.43%	-1.69%	-6.32%	11.76%	16.44%	56.99%	-	-
Horiz. %	194.62%	188.17%	191.40%	204.30%	182.80%	156.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos