[WASCO] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.76%
YoY- 84.83%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,343,194 2,273,452 2,155,730 2,008,978 1,927,607 1,881,143 1,716,724 22.93%
PBT 152,913 129,888 114,353 111,594 114,065 129,973 109,774 24.60%
Tax -19,864 -13,354 -3,541 -8,055 -18,232 -25,852 -22,891 -8.98%
NP 133,049 116,534 110,812 103,539 95,833 104,121 86,883 32.68%
-
NP to SH 115,596 104,123 101,421 96,882 85,919 84,568 73,209 35.41%
-
Tax Rate 12.99% 10.28% 3.10% 7.22% 15.98% 19.89% 20.85% -
Total Cost 2,210,145 2,156,918 2,044,918 1,905,439 1,831,774 1,777,022 1,629,841 22.40%
-
Net Worth 885,428 850,640 823,133 743,739 689,914 517,957 524,235 41.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 43,988 46,940 46,940 35,572 35,572 24,020 24,020 49.40%
Div Payout % 38.05% 45.08% 46.28% 36.72% 41.40% 28.40% 32.81% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 885,428 850,640 823,133 743,739 689,914 517,957 524,235 41.59%
NOSH 737,857 727,043 728,436 682,329 627,195 517,957 524,235 25.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.68% 5.13% 5.14% 5.15% 4.97% 5.53% 5.06% -
ROE 13.06% 12.24% 12.32% 13.03% 12.45% 16.33% 13.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 317.57 312.70 295.94 294.43 307.34 363.18 327.47 -2.01%
EPS 15.67 14.32 13.92 14.20 13.70 16.33 13.96 7.97%
DPS 5.96 6.46 6.44 5.21 5.67 4.64 4.58 19.09%
NAPS 1.20 1.17 1.13 1.09 1.10 1.00 1.00 12.86%
Adjusted Per Share Value based on latest NOSH - 682,329
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 302.52 293.52 278.32 259.37 248.87 242.87 221.64 22.93%
EPS 14.92 13.44 13.09 12.51 11.09 10.92 9.45 35.40%
DPS 5.68 6.06 6.06 4.59 4.59 3.10 3.10 49.46%
NAPS 1.1432 1.0982 1.0627 0.9602 0.8907 0.6687 0.6768 41.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.00 1.25 2.15 2.07 3.94 3.80 3.72 -
P/RPS 0.31 0.40 0.73 0.70 1.28 1.05 1.14 -57.86%
P/EPS 6.38 8.73 15.44 14.58 28.76 23.27 26.64 -61.26%
EY 15.67 11.46 6.48 6.86 3.48 4.30 3.75 158.31%
DY 5.96 5.17 3.00 2.52 1.44 1.22 1.23 184.98%
P/NAPS 0.83 1.07 1.90 1.90 3.58 3.80 3.72 -63.04%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 25/08/08 26/05/08 29/02/08 29/11/07 30/08/07 -
Price 1.12 1.07 1.57 2.37 2.20 3.66 3.64 -
P/RPS 0.35 0.34 0.53 0.80 0.72 1.01 1.11 -53.51%
P/EPS 7.15 7.47 11.28 16.69 16.06 22.42 26.07 -57.62%
EY 13.99 13.38 8.87 5.99 6.23 4.46 3.84 135.84%
DY 5.32 6.03 4.10 2.20 2.58 1.27 1.26 160.09%
P/NAPS 0.93 0.91 1.39 2.17 2.00 3.66 3.64 -59.56%

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