[WASCO] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	1,993,650	2,352,608	1,928,465	1,544,721	1,131,061	759,988	702,929	18.95%
YoY %	-15.26%	21.99%	24.84%	36.57%	48.83%	8.12%	-	-
Horiz. %	283.62%	334.69%	274.35%	219.75%	160.91%	108.12%	100.00%	-
PBT	234,177	149,357	131,028	52,204	121,108	59,277	61,644	24.88%
YoY %	56.79%	13.99%	150.99%	-56.89%	104.31%	-3.84%	-	-
Horiz. %	379.89%	242.29%	212.56%	84.69%	196.46%	96.16%	100.00%	-
Tax	-26,084	-23,513	-30,338	-24,449	-18,120	-33,030	-42,585	-7.83%
YoY %	-10.93%	22.50%	-24.09%	-34.93%	45.14%	22.44%	-	-
Horiz. %	61.25%	55.21%	71.24%	57.41%	42.55%	77.56%	100.00%	-
NP	208,093	125,844	100,689	27,754	102,988	26,246	19,058	48.89%
YoY %	65.36%	24.98%	262.79%	-73.05%	292.40%	37.72%	-	-
Horiz. %	1,091.89%	660.32%	528.33%	145.63%	540.39%	137.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,309	104,544	80,272	17,578	71,528	31,646	19,170	34.82%
YoY %	10.30%	30.24%	356.66%	-75.43%	126.03%	65.08%	-	-
Horiz. %	601.51%	545.35%	418.74%	91.70%	373.12%	165.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.14%	15.74%	23.15%	46.83%	14.96%	55.72%	69.08%	-
YoY %	-29.22%	-32.01%	-50.57%	213.03%	-73.15%	-19.34%	-	-
Horiz. %	16.13%	22.79%	33.51%	67.79%	21.66%	80.66%	100.00%	-
Total Cost	1,785,557	2,226,764	1,827,776	1,516,966	1,028,073	733,741	683,870	17.32%
YoY %	-19.81%	21.83%	20.49%	47.55%	40.11%	7.29%	-	-
Horiz. %	261.10%	325.61%	267.27%	221.82%	150.33%	107.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	959,232	849,419	550,139	345,110	147,263	204,037	130,709	39.35%
YoY %	12.93%	54.40%	59.41%	134.35%	-27.83%	56.10%	-	-
Horiz. %	733.87%	649.86%	420.89%	264.03%	112.66%	156.10%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	25,176	29,039	13,839	7,755	7,012	5,552	5,446	29.03%
YoY %	-13.30%	109.83%	78.45%	10.60%	26.30%	1.95%	-	-
Horiz. %	462.28%	533.22%	254.11%	142.40%	128.76%	101.95%	100.00%	-
Div Payout %	21.83%	27.78%	17.24%	44.12%	9.80%	17.54%	28.41%	-
YoY %	-21.42%	61.14%	-60.92%	350.20%	-44.13%	-38.26%	-	-
Horiz. %	76.84%	97.78%	60.68%	155.30%	34.49%	61.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	959,232	849,419	550,139	345,110	147,263	204,037	130,709	39.35%
YoY %	12.93%	54.40%	59.41%	134.35%	-27.83%	56.10%	-	-
Horiz. %	733.87%	649.86%	420.89%	264.03%	112.66%	156.10%	100.00%	-
NOSH	755,301	725,999	518,999	387,764	350,627	416,403	326,772	14.97%
YoY %	4.04%	39.88%	33.84%	10.59%	-15.80%	27.43%	-	-
Horiz. %	231.14%	222.17%	158.83%	118.67%	107.30%	127.43%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	10.44%	5.35%	5.22%	1.80%	9.11%	3.45%	2.71%	-
YoY %	95.14%	2.49%	190.00%	-80.24%	164.06%	27.31%	-	-
Horiz. %	385.24%	197.42%	192.62%	66.42%	336.16%	127.31%	100.00%	-
ROE	12.02%	12.31%	14.59%	5.09%	48.57%	15.51%	14.67%	-
YoY %	-2.36%	-15.63%	186.64%	-89.52%	213.15%	5.73%	-	-
Horiz. %	81.94%	83.91%	99.45%	34.70%	331.08%	105.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	263.95	324.05	371.57	398.37	322.58	182.51	215.11	3.46%
YoY %	-18.55%	-12.79%	-6.73%	23.49%	76.75%	-15.16%	-	-
Horiz. %	122.70%	150.64%	172.73%	185.19%	149.96%	84.84%	100.00%	-
EPS	15.27	14.40	15.47	4.53	20.40	7.60	5.87	17.25%
YoY %	6.04%	-6.92%	241.50%	-77.79%	168.42%	29.47%	-	-
Horiz. %	260.14%	245.32%	263.54%	77.17%	347.53%	129.47%	100.00%	-
DPS	3.33	4.00	2.67	2.00	2.00	1.33	1.67	12.17%
YoY %	-16.75%	49.81%	33.50%	0.00%	50.38%	-20.36%	-	-
Horiz. %	199.40%	239.52%	159.88%	119.76%	119.76%	79.64%	100.00%	-
NAPS	1.27	1.17	1.06	0.89	0.42	0.49	0.40	21.21%
YoY %	8.55%	10.38%	19.10%	111.90%	-14.29%	22.50%	-	-
Horiz. %	317.50%	292.50%	265.00%	222.50%	105.00%	122.50%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 381,911
RPS	257.28	303.61	248.87	199.35	145.96	98.08	90.71	18.95%
YoY %	-15.26%	22.00%	24.84%	36.58%	48.82%	8.12%	-	-
Horiz. %	283.63%	334.70%	274.36%	219.77%	160.91%	108.12%	100.00%	-
EPS	14.88	13.49	10.36	2.27	9.23	4.08	2.47	34.85%
YoY %	10.30%	30.21%	356.39%	-75.41%	126.23%	65.18%	-	-
Horiz. %	602.43%	546.15%	419.43%	91.90%	373.68%	165.18%	100.00%	-
DPS	3.25	3.75	1.79	1.00	0.90	0.72	0.70	29.13%
YoY %	-13.33%	109.50%	79.00%	11.11%	25.00%	2.86%	-	-
Horiz. %	464.29%	535.71%	255.71%	142.86%	128.57%	102.86%	100.00%	-
NAPS	1.2379	1.0962	0.71	0.4454	0.19	0.2633	0.1687	39.35%
YoY %	12.93%	54.39%	59.41%	134.42%	-27.84%	56.08%	-	-
Horiz. %	733.79%	649.79%	420.87%	264.02%	112.63%	156.08%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	2.41	1.25	3.80	2.19	2.01	1.80	2.02	-
P/RPS	0.91	0.39	1.02	0.55	0.62	0.99	0.94	-0.53%
YoY %	133.33%	-61.76%	85.45%	-11.29%	-37.37%	5.32%	-	-
Horiz. %	96.81%	41.49%	108.51%	58.51%	65.96%	105.32%	100.00%	-
P/EPS	15.79	8.68	24.57	48.31	9.85	23.68	34.43	-12.17%
YoY %	81.91%	-64.67%	-49.14%	390.46%	-58.40%	-31.22%	-	-
Horiz. %	45.86%	25.21%	71.36%	140.31%	28.61%	68.78%	100.00%	-
EY	6.33	11.52	4.07	2.07	10.15	4.22	2.90	13.88%
YoY %	-45.05%	183.05%	96.62%	-79.61%	140.52%	45.52%	-	-
Horiz. %	218.28%	397.24%	140.34%	71.38%	350.00%	145.52%	100.00%	-
DY	1.38	3.20	0.70	0.91	1.00	0.74	0.83	8.83%
YoY %	-56.88%	357.14%	-23.08%	-9.00%	35.14%	-10.84%	-	-
Horiz. %	166.27%	385.54%	84.34%	109.64%	120.48%	89.16%	100.00%	-
P/NAPS	1.90	1.07	3.58	2.46	4.79	3.67	5.05	-15.02%
YoY %	77.57%	-70.11%	45.53%	-48.64%	30.52%	-27.33%	-	-
Horiz. %	37.62%	21.19%	70.89%	48.71%	94.85%	72.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	28/11/08	29/11/07	30/11/06	29/11/05	24/11/04	20/11/03	-
Price	2.41	1.07	3.66	2.12	1.96	2.10	2.03	-
P/RPS	0.91	0.33	0.99	0.53	0.61	1.15	0.94	-0.53%
YoY %	175.76%	-66.67%	86.79%	-13.11%	-46.96%	22.34%	-	-
Horiz. %	96.81%	35.11%	105.32%	56.38%	64.89%	122.34%	100.00%	-
P/EPS	15.79	7.43	23.66	46.76	9.61	27.63	34.60	-12.24%
YoY %	112.52%	-68.60%	-49.40%	386.58%	-65.22%	-20.14%	-	-
Horiz. %	45.64%	21.47%	68.38%	135.14%	27.77%	79.86%	100.00%	-
EY	6.33	13.46	4.23	2.14	10.41	3.62	2.89	13.94%
YoY %	-52.97%	218.20%	97.66%	-79.44%	187.57%	25.26%	-	-
Horiz. %	219.03%	465.74%	146.37%	74.05%	360.21%	125.26%	100.00%	-
DY	1.38	3.74	0.73	0.94	1.02	0.63	0.82	9.05%
YoY %	-63.10%	412.33%	-22.34%	-7.84%	61.90%	-23.17%	-	-
Horiz. %	168.29%	456.10%	89.02%	114.63%	124.39%	76.83%	100.00%	-
P/NAPS	1.90	0.91	3.45	2.38	4.67	4.29	5.08	-15.10%
YoY %	108.79%	-73.62%	44.96%	-49.04%	8.86%	-15.55%	-	-
Horiz. %	37.40%	17.91%	67.91%	46.85%	91.93%	84.45%	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