[WASCO] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -11.44%

YoY- 43.23%

Quarter Report

WSC_Bursa Qtr Rp2Q-0608.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	1,792,112	1,558,728	1,976,912	2,224,464	1,768,218	1,576,916	903,650	12.08%
YoY %	14.97%	-21.15%	-11.13%	25.80%	12.13%	74.51%	-	-
Horiz. %	198.32%	172.49%	218.77%	246.16%	195.68%	174.51%	100.00%	-
PBT	206,182	64,064	220,590	124,582	124,006	50,320	124,658	8.74%
YoY %	221.84%	-70.96%	77.06%	0.46%	146.43%	-59.63%	-	-
Horiz. %	165.40%	51.39%	176.96%	99.94%	99.48%	40.37%	100.00%	-
Tax	-43,908	-11,236	-28,572	-3,870	-33,252	-30,822	-17,514	16.54%
YoY %	-290.78%	60.67%	-638.29%	88.36%	-7.88%	-75.98%	-	-
Horiz. %	250.70%	64.15%	163.14%	22.10%	189.86%	175.98%	100.00%	-
NP	162,274	52,828	192,018	120,712	90,754	19,498	107,144	7.16%
YoY %	207.17%	-72.49%	59.07%	33.01%	365.45%	-81.80%	-	-
Horiz. %	151.45%	49.31%	179.21%	112.66%	84.70%	18.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,122	37,450	110,918	102,724	71,720	398	75,896	10.62%
YoY %	271.49%	-66.24%	7.98%	43.23%	17,920.10%	-99.48%	-	-
Horiz. %	183.31%	49.34%	146.14%	135.35%	94.50%	0.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	17.54%	12.95%	3.11%	26.81%	61.25%	14.05%	-
YoY %	21.44%	35.44%	316.40%	-88.40%	-56.23%	335.94%	-	-
Horiz. %	151.60%	124.84%	92.17%	22.14%	190.82%	435.94%	100.00%	-
Total Cost	1,629,838	1,505,900	1,784,894	2,103,752	1,677,464	1,557,418	796,506	12.66%
YoY %	8.23%	-15.63%	-15.16%	25.41%	7.71%	95.53%	-	-
Horiz. %	204.62%	189.06%	224.09%	264.12%	210.60%	195.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,026,816	974,620	957,510	822,083	527,352	173,129	165,591	35.52%
YoY %	5.36%	1.79%	16.47%	55.89%	204.60%	4.55%	-	-
Horiz. %	620.09%	588.57%	578.24%	496.45%	318.47%	104.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	46,322	30,696	38,300	43,650	21,094	5,969	10,349	28.36%
YoY %	50.91%	-19.85%	-12.26%	106.93%	253.39%	-42.32%	-	-
Horiz. %	447.60%	296.61%	370.08%	421.78%	203.83%	57.68%	100.00%	-
Div Payout %	33.30%	81.97%	34.53%	42.49%	29.41%	1,500.00%	13.64%	-
YoY %	-59.38%	137.39%	-18.73%	44.47%	-98.04%	10,897.07%	-	-
Horiz. %	244.13%	600.95%	253.15%	311.51%	215.62%	10,997.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,026,816	974,620	957,510	822,083	527,352	173,129	165,591	35.52%
YoY %	5.36%	1.79%	16.47%	55.89%	204.60%	4.55%	-	-
Horiz. %	620.09%	588.57%	578.24%	496.45%	318.47%	104.55%	100.00%	-
NOSH	772,042	767,418	766,008	727,507	527,352	198,999	344,981	14.36%
YoY %	0.60%	0.18%	5.29%	37.95%	165.00%	-42.32%	-	-
Horiz. %	223.79%	222.45%	222.04%	210.88%	152.86%	57.68%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	9.05%	3.39%	9.71%	5.43%	5.13%	1.24%	11.86%	-
YoY %	166.96%	-65.09%	78.82%	5.85%	313.71%	-89.54%	-	-
Horiz. %	76.31%	28.58%	81.87%	45.78%	43.25%	10.46%	100.00%	-
ROE	13.55%	3.84%	11.58%	12.50%	13.60%	0.23%	45.83%	-
YoY %	252.86%	-66.84%	-7.36%	-8.09%	5,813.04%	-99.50%	-	-
Horiz. %	29.57%	8.38%	25.27%	27.27%	29.67%	0.50%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	232.13	203.11	258.08	305.77	335.30	792.42	261.94	-1.99%
YoY %	14.29%	-21.30%	-15.60%	-8.81%	-57.69%	202.52%	-	-
Horiz. %	88.62%	77.54%	98.53%	116.73%	128.01%	302.52%	100.00%	-
EPS	18.02	4.88	14.48	14.12	11.28	0.20	22.00	-3.26%
YoY %	269.26%	-66.30%	2.55%	25.18%	5,540.00%	-99.09%	-	-
Horiz. %	81.91%	22.18%	65.82%	64.18%	51.27%	0.91%	100.00%	-
DPS	6.00	4.00	5.00	6.00	4.00	3.00	3.00	12.24%
YoY %	50.00%	-20.00%	-16.67%	50.00%	33.33%	0.00%	-	-
Horiz. %	200.00%	133.33%	166.67%	200.00%	133.33%	100.00%	100.00%	-
NAPS	1.33	1.27	1.25	1.13	1.00	0.87	0.48	18.50%
YoY %	4.72%	1.60%	10.62%	13.00%	14.94%	81.25%	-	-
Horiz. %	277.08%	264.58%	260.42%	235.42%	208.33%	181.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 728,436
RPS	231.37	201.24	255.23	287.19	228.29	203.59	116.67	12.08%
YoY %	14.97%	-21.15%	-11.13%	25.80%	12.13%	74.50%	-	-
Horiz. %	198.31%	172.49%	218.76%	246.16%	195.67%	174.50%	100.00%	-
EPS	17.96	4.84	14.32	13.26	9.26	0.05	9.80	10.61%
YoY %	271.07%	-66.20%	7.99%	43.20%	18,420.00%	-99.49%	-	-
Horiz. %	183.27%	49.39%	146.12%	135.31%	94.49%	0.51%	100.00%	-
DPS	5.98	3.96	4.94	5.64	2.72	0.77	1.34	28.29%
YoY %	51.01%	-19.84%	-12.41%	107.35%	253.25%	-42.54%	-	-
Horiz. %	446.27%	295.52%	368.66%	420.90%	202.99%	57.46%	100.00%	-
NAPS	1.3257	1.2583	1.2362	1.0614	0.6808	0.2235	0.2138	35.52%
YoY %	5.36%	1.79%	16.47%	55.90%	204.61%	4.54%	-	-
Horiz. %	620.07%	588.54%	578.20%	496.45%	318.43%	104.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.45	2.16	1.85	2.15	3.72	2.30	1.94	-
P/RPS	1.06	1.06	0.72	0.70	1.11	0.29	0.74	6.16%
YoY %	0.00%	47.22%	2.86%	-36.94%	282.76%	-60.81%	-	-
Horiz. %	143.24%	143.24%	97.30%	94.59%	150.00%	39.19%	100.00%	-
P/EPS	13.60	44.26	12.78	15.23	27.35	1,150.00	8.82	7.48%
YoY %	-69.27%	246.32%	-16.09%	-44.31%	-97.62%	12,938.55%	-	-
Horiz. %	154.20%	501.81%	144.90%	172.68%	310.09%	13,038.55%	100.00%	-
EY	7.36	2.26	7.83	6.57	3.66	0.09	11.34	-6.94%
YoY %	225.66%	-71.14%	19.18%	79.51%	3,966.67%	-99.21%	-	-
Horiz. %	64.90%	19.93%	69.05%	57.94%	32.28%	0.79%	100.00%	-
DY	2.45	1.85	2.70	2.79	1.08	1.30	1.55	7.92%
YoY %	32.43%	-31.48%	-3.23%	158.33%	-16.92%	-16.13%	-	-
Horiz. %	158.06%	119.35%	174.19%	180.00%	69.68%	83.87%	100.00%	-
P/NAPS	1.84	1.70	1.48	1.90	3.72	2.64	4.04	-12.27%
YoY %	8.24%	14.86%	-22.11%	-48.92%	40.91%	-34.65%	-	-
Horiz. %	45.54%	42.08%	36.63%	47.03%	92.08%	65.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	28/08/09	25/08/08	30/08/07	28/08/06	18/08/05	-
Price	2.14	2.30	2.13	1.57	3.64	2.23	2.00	-
P/RPS	0.92	1.13	0.83	0.51	1.09	0.28	0.76	3.23%
YoY %	-18.58%	36.14%	62.75%	-53.21%	289.29%	-63.16%	-	-
Horiz. %	121.05%	148.68%	109.21%	67.11%	143.42%	36.84%	100.00%	-
P/EPS	11.88	47.13	14.71	11.12	26.76	1,115.00	9.09	4.56%
YoY %	-74.79%	220.39%	32.28%	-58.45%	-97.60%	12,166.23%	-	-
Horiz. %	130.69%	518.48%	161.83%	122.33%	294.39%	12,266.23%	100.00%	-
EY	8.42	2.12	6.80	8.99	3.74	0.09	11.00	-4.35%
YoY %	297.17%	-68.82%	-24.36%	140.37%	4,055.56%	-99.18%	-	-
Horiz. %	76.55%	19.27%	61.82%	81.73%	34.00%	0.82%	100.00%	-
DY	2.80	1.74	2.35	3.82	1.10	1.35	1.50	10.95%
YoY %	60.92%	-25.96%	-38.48%	247.27%	-18.52%	-10.00%	-	-
Horiz. %	186.67%	116.00%	156.67%	254.67%	73.33%	90.00%	100.00%	-
P/NAPS	1.61	1.81	1.70	1.39	3.64	2.56	4.17	-14.66%
YoY %	-11.05%	6.47%	22.30%	-61.81%	42.19%	-38.61%	-	-
Horiz. %	38.61%	43.41%	40.77%	33.33%	87.29%	61.39%	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