[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
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,713,049 1,983,642 1,833,198 1,501,504 1,993,650 2,352,608 1,928,465 -1.95%
PBT 32,181 97,105 186,352 67,861 234,177 149,357 131,028 -20.84%
Tax -22,284 -21,554 -38,782 -18,221 -26,084 -23,513 -30,338 -5.00%
NP 9,897 75,550 147,569 49,640 208,093 125,844 100,689 -32.04%
-
NP to SH 15,597 63,068 121,138 41,617 115,309 104,544 80,272 -23.87%
-
Tax Rate 69.25% 22.20% 20.81% 26.85% 11.14% 15.74% 23.15% -
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%
-
Net Worth 963,224 1,001,653 993,478 939,420 959,232 849,419 550,139 9.77%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 20,385 31,059 30,335 20,202 25,176 29,039 13,839 6.66%
Div Payout % 130.70% 49.25% 25.04% 48.54% 21.83% 27.78% 17.24% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 963,224 1,001,653 993,478 939,420 959,232 849,419 550,139 9.77%
NOSH 774,888 774,888 758,380 757,597 755,301 725,999 518,999 6.90%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.58% 3.81% 8.05% 3.31% 10.44% 5.35% 5.22% -
ROE 1.62% 6.30% 12.19% 4.43% 12.02% 12.31% 14.59% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 224.08 255.47 241.73 198.19 263.95 324.05 371.57 -8.07%
EPS 2.03 8.25 15.97 5.49 15.27 14.40 15.47 -28.69%
DPS 2.67 4.00 4.00 2.67 3.33 4.00 2.67 0.00%
NAPS 1.26 1.29 1.31 1.24 1.27 1.17 1.06 2.91%
Adjusted Per Share Value based on latest NOSH - 761,463
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 221.07 255.99 236.58 193.77 257.28 303.61 248.87 -1.95%
EPS 2.01 8.14 15.63 5.37 14.88 13.49 10.36 -23.89%
DPS 2.63 4.01 3.91 2.61 3.25 3.75 1.79 6.61%
NAPS 1.2431 1.2926 1.2821 1.2123 1.2379 1.0962 0.71 9.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 83.32 21.55 12.33 39.32 15.79 8.68 24.57 22.54%
EY 1.20 4.64 8.11 2.54 6.33 11.52 4.07 -18.40%
DY 1.57 2.29 2.03 1.23 1.38 3.20 0.70 14.39%
P/NAPS 1.35 1.36 1.50 1.74 1.90 1.07 3.58 -14.98%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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%
P/EPS 84.30 22.16 12.83 36.77 15.79 7.43 23.66 23.56%
EY 1.19 4.51 7.79 2.72 6.33 13.46 4.23 -19.03%
DY 1.55 2.22 1.95 1.32 1.38 3.74 0.73 13.35%
P/NAPS 1.37 1.40 1.56 1.63 1.90 0.91 3.45 -14.25%

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