[WASCO] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[WASCO] WASCO BERHAD

Announcement Date

26-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- 11.02%

YoY- 34.54%

Quarter Report

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	2,073,976	2,219,421	2,269,288	2,343,194	2,273,452	2,155,730	2,008,978	2.14%
YoY %	-6.55%	-2.20%	-3.15%	3.07%	5.46%	7.30%	-	-
Horiz. %	103.24%	110.48%	112.96%	116.64%	113.16%	107.30%	100.00%	-
PBT	216,528	200,917	174,758	152,913	129,888	114,353	111,594	55.50%
YoY %	7.77%	14.97%	14.29%	17.73%	13.59%	2.47%	-	-
Horiz. %	194.03%	180.04%	156.60%	137.03%	116.39%	102.47%	100.00%	-
Tax	-21,792	-32,215	-26,425	-19,864	-13,354	-3,541	-8,055	94.04%
YoY %	32.35%	-21.91%	-33.03%	-48.75%	-277.13%	56.04%	-	-
Horiz. %	270.54%	399.94%	328.06%	246.60%	165.79%	43.96%	100.00%	-
NP	194,736	168,702	148,333	133,049	116,534	110,812	103,539	52.30%
YoY %	15.43%	13.73%	11.49%	14.17%	5.16%	7.02%	-	-
Horiz. %	188.08%	162.94%	143.26%	128.50%	112.55%	107.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	123,670	119,693	112,321	115,596	104,123	101,421	96,882	17.65%
YoY %	3.32%	6.56%	-2.83%	11.02%	2.66%	4.69%	-	-
Horiz. %	127.65%	123.55%	115.94%	119.32%	107.47%	104.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.06%	16.03%	15.12%	12.99%	10.28%	3.10%	7.22%	-
YoY %	-37.24%	6.02%	16.40%	26.36%	231.61%	-57.06%	-	-
Horiz. %	139.34%	222.02%	209.42%	179.92%	142.38%	42.94%	100.00%	-
Total Cost	1,879,240	2,050,719	2,120,955	2,210,145	2,156,918	2,044,918	1,905,439	-0.91%
YoY %	-8.36%	-3.31%	-4.04%	2.47%	5.48%	7.32%	-	-
Horiz. %	98.63%	107.62%	111.31%	115.99%	113.20%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	984,980	967,936	938,169	885,428	850,640	823,133	743,739	20.57%
YoY %	1.76%	3.17%	5.96%	4.09%	3.34%	10.67%	-	-
Horiz. %	132.44%	130.14%	126.14%	119.05%	114.37%	110.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	41,494	41,494	43,988	43,988	46,940	46,940	35,572	10.80%
YoY %	0.00%	-5.67%	0.00%	-6.29%	0.00%	31.96%	-	-
Horiz. %	116.65%	116.65%	123.66%	123.66%	131.96%	131.96%	100.00%	-
Div Payout %	33.55%	34.67%	39.16%	38.05%	45.08%	46.28%	36.72%	-
YoY %	-3.23%	-11.47%	2.92%	-15.59%	-2.59%	26.03%	-	-
Horiz. %	91.37%	94.42%	106.64%	103.62%	122.77%	126.03%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	984,980	967,936	938,169	885,428	850,640	823,133	743,739	20.57%
YoY %	1.76%	3.17%	5.96%	4.09%	3.34%	10.67%	-	-
Horiz. %	132.44%	130.14%	126.14%	119.05%	114.37%	110.67%	100.00%	-
NOSH	775,575	774,348	756,588	737,857	727,043	728,436	682,329	8.90%
YoY %	0.16%	2.35%	2.54%	1.49%	-0.19%	6.76%	-	-
Horiz. %	113.67%	113.49%	110.88%	108.14%	106.55%	106.76%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.39%	7.60%	6.54%	5.68%	5.13%	5.14%	5.15%	-
YoY %	23.55%	16.21%	15.14%	10.72%	-0.19%	-0.19%	-	-
Horiz. %	182.33%	147.57%	126.99%	110.29%	99.61%	99.81%	100.00%	-
ROE	12.56%	12.37%	11.97%	13.06%	12.24%	12.32%	13.03%	-
YoY %	1.54%	3.34%	-8.35%	6.70%	-0.65%	-5.45%	-	-
Horiz. %	96.39%	94.93%	91.86%	100.23%	93.94%	94.55%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	267.41	286.62	299.94	317.57	312.70	295.94	294.43	-6.21%
YoY %	-6.70%	-4.44%	-5.55%	1.56%	5.66%	0.51%	-	-
Horiz. %	90.82%	97.35%	101.87%	107.86%	106.21%	100.51%	100.00%	-
EPS	15.95	15.46	14.85	15.67	14.32	13.92	14.20	8.04%
YoY %	3.17%	4.11%	-5.23%	9.43%	2.87%	-1.97%	-	-
Horiz. %	112.32%	108.87%	104.58%	110.35%	100.85%	98.03%	100.00%	-
DPS	5.35	5.36	5.81	5.96	6.46	6.44	5.21	1.78%
YoY %	-0.19%	-7.75%	-2.52%	-7.74%	0.31%	23.61%	-	-
Horiz. %	102.69%	102.88%	111.52%	114.40%	123.99%	123.61%	100.00%	-
NAPS	1.27	1.25	1.24	1.20	1.17	1.13	1.09	10.71%
YoY %	1.60%	0.81%	3.33%	2.56%	3.54%	3.67%	-	-
Horiz. %	116.51%	114.68%	113.76%	110.09%	107.34%	103.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 737,857
RPS	267.65	286.42	292.85	302.39	293.39	278.20	259.26	2.14%
YoY %	-6.55%	-2.20%	-3.15%	3.07%	5.46%	7.31%	-	-
Horiz. %	103.24%	110.48%	112.96%	116.64%	113.16%	107.31%	100.00%	-
EPS	15.96	15.45	14.50	14.92	13.44	13.09	12.50	17.67%
YoY %	3.30%	6.55%	-2.82%	11.01%	2.67%	4.72%	-	-
Horiz. %	127.68%	123.60%	116.00%	119.36%	107.52%	104.72%	100.00%	-
DPS	5.35	5.35	5.68	5.68	6.06	6.06	4.59	10.74%
YoY %	0.00%	-5.81%	0.00%	-6.27%	0.00%	32.03%	-	-
Horiz. %	116.56%	116.56%	123.75%	123.75%	132.03%	132.03%	100.00%	-
NAPS	1.2711	1.2491	1.2107	1.1427	1.0978	1.0623	0.9598	20.57%
YoY %	1.76%	3.17%	5.95%	4.09%	3.34%	10.68%	-	-
Horiz. %	132.43%	130.14%	126.14%	119.06%	114.38%	110.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.41	1.85	1.30	1.00	1.25	2.15	2.07	-
P/RPS	0.90	0.65	0.43	0.31	0.40	0.73	0.70	18.22%
YoY %	38.46%	51.16%	38.71%	-22.50%	-45.21%	4.29%	-	-
Horiz. %	128.57%	92.86%	61.43%	44.29%	57.14%	104.29%	100.00%	-
P/EPS	15.11	11.97	8.76	6.38	8.73	15.44	14.58	2.40%
YoY %	26.23%	36.64%	37.30%	-26.92%	-43.46%	5.90%	-	-
Horiz. %	103.64%	82.10%	60.08%	43.76%	59.88%	105.90%	100.00%	-
EY	6.62	8.36	11.42	15.67	11.46	6.48	6.86	-2.34%
YoY %	-20.81%	-26.80%	-27.12%	36.74%	76.85%	-5.54%	-	-
Horiz. %	96.50%	121.87%	166.47%	228.43%	167.06%	94.46%	100.00%	-
DY	2.22	2.90	4.47	5.96	5.17	3.00	2.52	-8.09%
YoY %	-23.45%	-35.12%	-25.00%	15.28%	72.33%	19.05%	-	-
Horiz. %	88.10%	115.08%	177.38%	236.51%	205.16%	119.05%	100.00%	-
P/NAPS	1.90	1.48	1.05	0.83	1.07	1.90	1.90	0.00%
YoY %	28.38%	40.95%	26.51%	-22.43%	-43.68%	0.00%	-	-
Horiz. %	100.00%	77.89%	55.26%	43.68%	56.32%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	28/08/09	29/05/09	26/02/09	28/11/08	25/08/08	26/05/08	-
Price	2.41	2.13	1.81	1.12	1.07	1.57	2.37	-
P/RPS	0.90	0.74	0.60	0.35	0.34	0.53	0.80	8.16%
YoY %	21.62%	23.33%	71.43%	2.94%	-35.85%	-33.75%	-	-
Horiz. %	112.50%	92.50%	75.00%	43.75%	42.50%	66.25%	100.00%	-
P/EPS	15.11	13.78	12.19	7.15	7.47	11.28	16.69	-6.40%
YoY %	9.65%	13.04%	70.49%	-4.28%	-33.78%	-32.41%	-	-
Horiz. %	90.53%	82.56%	73.04%	42.84%	44.76%	67.59%	100.00%	-
EY	6.62	7.26	8.20	13.99	13.38	8.87	5.99	6.88%
YoY %	-8.82%	-11.46%	-41.39%	4.56%	50.85%	48.08%	-	-
Horiz. %	110.52%	121.20%	136.89%	233.56%	223.37%	148.08%	100.00%	-
DY	2.22	2.52	3.21	5.32	6.03	4.10	2.20	0.60%
YoY %	-11.90%	-21.50%	-39.66%	-11.77%	47.07%	86.36%	-	-
Horiz. %	100.91%	114.55%	145.91%	241.82%	274.09%	186.36%	100.00%	-
P/NAPS	1.90	1.70	1.46	0.93	0.91	1.39	2.17	-8.46%
YoY %	11.76%	16.44%	56.99%	2.20%	-34.53%	-35.94%	-	-
Horiz. %	87.56%	78.34%	67.28%	42.86%	41.94%	64.06%	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