[WASCO] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[WASCO] WASCO BERHAD

Announcement Date

30-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 11.13%

YoY- -63.91%

Quarter Report

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,713,049	1,983,642	1,833,198	1,501,504	1,993,650	2,352,608	1,928,465	-1.95%
YoY %	-13.64%	8.21%	22.09%	-24.69%	-15.26%	21.99%	-	-
Horiz. %	88.83%	102.86%	95.06%	77.86%	103.38%	121.99%	100.00%	-
PBT	32,181	97,105	186,352	67,861	234,177	149,357	131,028	-20.84%
YoY %	-66.86%	-47.89%	174.61%	-71.02%	56.79%	13.99%	-	-
Horiz. %	24.56%	74.11%	142.22%	51.79%	178.72%	113.99%	100.00%	-
Tax	-22,284	-21,554	-38,782	-18,221	-26,084	-23,513	-30,338	-5.00%
YoY %	-3.39%	44.42%	-112.84%	30.14%	-10.93%	22.50%	-	-
Horiz. %	73.45%	71.05%	127.83%	60.06%	85.98%	77.50%	100.00%	-
NP	9,897	75,550	147,569	49,640	208,093	125,844	100,689	-32.04%
YoY %	-86.90%	-48.80%	197.28%	-76.15%	65.36%	24.98%	-	-
Horiz. %	9.83%	75.03%	146.56%	49.30%	206.67%	124.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,597	63,068	121,138	41,617	115,309	104,544	80,272	-23.87%
YoY %	-75.27%	-47.94%	191.08%	-63.91%	10.30%	30.24%	-	-
Horiz. %	19.43%	78.57%	150.91%	51.84%	143.65%	130.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.25%	22.20%	20.81%	26.85%	11.14%	15.74%	23.15%	-
YoY %	211.94%	6.68%	-22.50%	141.02%	-29.22%	-32.01%	-	-
Horiz. %	299.14%	95.90%	89.89%	115.98%	48.12%	67.99%	100.00%	-
Total Cost	1,703,152	1,908,092	1,685,629	1,451,864	1,785,557	2,226,764	1,827,776	-1.16%
YoY %	-10.74%	13.20%	16.10%	-18.69%	-19.81%	21.83%	-	-
Horiz. %	93.18%	104.39%	92.22%	79.43%	97.69%	121.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	963,224	1,001,653	993,478	939,420	959,232	849,419	550,139	9.77%
YoY %	-3.84%	0.82%	5.75%	-2.07%	12.93%	54.40%	-	-
Horiz. %	175.09%	182.07%	180.59%	170.76%	174.36%	154.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	20,385	31,059	30,335	20,202	25,176	29,039	13,839	6.66%
YoY %	-34.37%	2.39%	50.16%	-19.76%	-13.30%	109.83%	-	-
Horiz. %	147.30%	224.43%	219.20%	145.98%	181.92%	209.83%	100.00%	-
Div Payout %	130.70%	49.25%	25.04%	48.54%	21.83%	27.78%	17.24%	-
YoY %	165.38%	96.69%	-48.41%	122.35%	-21.42%	61.14%	-	-
Horiz. %	758.12%	285.67%	145.24%	281.55%	126.62%	161.14%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	963,224	1,001,653	993,478	939,420	959,232	849,419	550,139	9.77%
YoY %	-3.84%	0.82%	5.75%	-2.07%	12.93%	54.40%	-	-
Horiz. %	175.09%	182.07%	180.59%	170.76%	174.36%	154.40%	100.00%	-
NOSH	774,888	774,888	758,380	757,597	755,301	725,999	518,999	6.90%
YoY %	0.00%	2.18%	0.10%	0.30%	4.04%	39.88%	-	-
Horiz. %	149.30%	149.30%	146.12%	145.97%	145.53%	139.88%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	0.58%	3.81%	8.05%	3.31%	10.44%	5.35%	5.22%	-
YoY %	-84.78%	-52.67%	143.20%	-68.30%	95.14%	2.49%	-	-
Horiz. %	11.11%	72.99%	154.21%	63.41%	200.00%	102.49%	100.00%	-
ROE	1.62%	6.30%	12.19%	4.43%	12.02%	12.31%	14.59%	-
YoY %	-74.29%	-48.32%	175.17%	-63.14%	-2.36%	-15.63%	-	-
Horiz. %	11.10%	43.18%	83.55%	30.36%	82.39%	84.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	224.08	255.47	241.73	198.19	263.95	324.05	371.57	-8.07%
YoY %	-12.29%	5.68%	21.97%	-24.91%	-18.55%	-12.79%	-	-
Horiz. %	60.31%	68.75%	65.06%	53.34%	71.04%	87.21%	100.00%	-
EPS	2.03	8.25	15.97	5.49	15.27	14.40	15.47	-28.69%
YoY %	-75.39%	-48.34%	190.89%	-64.05%	6.04%	-6.92%	-	-
Horiz. %	13.12%	53.33%	103.23%	35.49%	98.71%	93.08%	100.00%	-
DPS	2.67	4.00	4.00	2.67	3.33	4.00	2.67	0.00%
YoY %	-33.25%	0.00%	49.81%	-19.82%	-16.75%	49.81%	-	-
Horiz. %	100.00%	149.81%	149.81%	100.00%	124.72%	149.81%	100.00%	-
NAPS	1.26	1.29	1.31	1.24	1.27	1.17	1.06	2.91%
YoY %	-2.33%	-1.53%	5.65%	-2.36%	8.55%	10.38%	-	-
Horiz. %	118.87%	121.70%	123.58%	116.98%	119.81%	110.38%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 761,463
RPS	221.17	256.10	236.68	193.85	257.39	303.74	248.98	-1.95%
YoY %	-13.64%	8.21%	22.09%	-24.69%	-15.26%	21.99%	-	-
Horiz. %	88.83%	102.86%	95.06%	77.86%	103.38%	121.99%	100.00%	-
EPS	2.01	8.14	15.64	5.37	14.89	13.50	10.36	-23.89%
YoY %	-75.31%	-47.95%	191.25%	-63.94%	10.30%	30.31%	-	-
Horiz. %	19.40%	78.57%	150.97%	51.83%	143.73%	130.31%	100.00%	-
DPS	2.63	4.01	3.92	2.61	3.25	3.75	1.79	6.61%
YoY %	-34.41%	2.30%	50.19%	-19.69%	-13.33%	109.50%	-	-
Horiz. %	146.93%	224.02%	218.99%	145.81%	181.56%	209.50%	100.00%	-
NAPS	1.2436	1.2932	1.2827	1.2129	1.2384	1.0967	0.7103	9.77%
YoY %	-3.84%	0.82%	5.75%	-2.06%	12.92%	54.40%	-	-
Horiz. %	175.08%	182.06%	180.59%	170.76%	174.35%	154.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.70	1.75	1.97	2.16	2.41	1.25	3.80	-
P/RPS	0.76	0.69	0.81	1.09	0.91	0.39	1.02	-4.78%
YoY %	10.14%	-14.81%	-25.69%	19.78%	133.33%	-61.76%	-	-
Horiz. %	74.51%	67.65%	79.41%	106.86%	89.22%	38.24%	100.00%	-
P/EPS	83.32	21.55	12.33	39.32	15.79	8.68	24.57	22.54%
YoY %	286.64%	74.78%	-68.64%	149.02%	81.91%	-64.67%	-	-
Horiz. %	339.11%	87.71%	50.18%	160.03%	64.27%	35.33%	100.00%	-
EY	1.20	4.64	8.11	2.54	6.33	11.52	4.07	-18.40%
YoY %	-74.14%	-42.79%	219.29%	-59.87%	-45.05%	183.05%	-	-
Horiz. %	29.48%	114.00%	199.26%	62.41%	155.53%	283.05%	100.00%	-
DY	1.57	2.29	2.03	1.23	1.38	3.20	0.70	14.39%
YoY %	-31.44%	12.81%	65.04%	-10.87%	-56.88%	357.14%	-	-
Horiz. %	224.29%	327.14%	290.00%	175.71%	197.14%	457.14%	100.00%	-
P/NAPS	1.35	1.36	1.50	1.74	1.90	1.07	3.58	-14.98%
YoY %	-0.74%	-9.33%	-13.79%	-8.42%	77.57%	-70.11%	-	-
Horiz. %	37.71%	37.99%	41.90%	48.60%	53.07%	29.89%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	26/11/12	15/11/11	30/11/10	19/11/09	28/11/08	29/11/07	-
Price	1.72	1.80	2.05	2.02	2.41	1.07	3.66	-
P/RPS	0.77	0.70	0.85	1.02	0.91	0.33	0.99	-4.09%
YoY %	10.00%	-17.65%	-16.67%	12.09%	175.76%	-66.67%	-	-
Horiz. %	77.78%	70.71%	85.86%	103.03%	91.92%	33.33%	100.00%	-
P/EPS	84.30	22.16	12.83	36.77	15.79	7.43	23.66	23.56%
YoY %	280.42%	72.72%	-65.11%	132.87%	112.52%	-68.60%	-	-
Horiz. %	356.30%	93.66%	54.23%	155.41%	66.74%	31.40%	100.00%	-
EY	1.19	4.51	7.79	2.72	6.33	13.46	4.23	-19.03%
YoY %	-73.61%	-42.11%	186.40%	-57.03%	-52.97%	218.20%	-	-
Horiz. %	28.13%	106.62%	184.16%	64.30%	149.65%	318.20%	100.00%	-
DY	1.55	2.22	1.95	1.32	1.38	3.74	0.73	13.35%
YoY %	-30.18%	13.85%	47.73%	-4.35%	-63.10%	412.33%	-	-
Horiz. %	212.33%	304.11%	267.12%	180.82%	189.04%	512.33%	100.00%	-
P/NAPS	1.37	1.40	1.56	1.63	1.90	0.91	3.45	-14.25%
YoY %	-2.14%	-10.26%	-4.29%	-14.21%	108.79%	-73.62%	-	-
Horiz. %	39.71%	40.58%	45.22%	47.25%	55.07%	26.38%	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