[WASCO] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.03%
YoY- 129.64%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,523,356 1,950,308 2,343,194 1,955,345 1,624,495 1,285,663 773,335 11.95%
PBT 86,156 245,782 152,913 116,141 71,356 97,959 59,049 6.49%
Tax -21,204 -39,543 -19,864 -18,473 -21,168 -12,752 -33,511 -7.34%
NP 64,952 206,239 133,049 97,668 50,188 85,207 25,538 16.82%
-
NP to SH 55,981 121,322 115,596 85,919 37,414 54,845 29,588 11.20%
-
Tax Rate 24.61% 16.09% 12.99% 15.91% 29.67% 13.02% 56.75% -
Total Cost 1,458,404 1,744,069 2,210,145 1,857,677 1,574,307 1,200,456 747,797 11.77%
-
Net Worth 974,907 986,974 884,663 694,933 363,867 316,173 191,922 31.09%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 34,274 56,637 44,233 37,905 19,354 16,167 15,993 13.53%
Div Payout % 61.22% 46.68% 38.27% 44.12% 51.73% 29.48% 54.05% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 974,907 986,974 884,663 694,933 363,867 316,173 191,922 31.09%
NOSH 761,646 759,211 737,219 631,757 387,092 359,287 399,837 11.33%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.26% 10.57% 5.68% 4.99% 3.09% 6.63% 3.30% -
ROE 5.74% 12.29% 13.07% 12.36% 10.28% 17.35% 15.42% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 200.01 256.89 317.84 309.51 419.67 357.84 193.41 0.56%
EPS 7.35 15.98 15.68 13.60 6.00 15.30 7.40 -0.11%
DPS 4.50 7.46 6.00 6.00 5.00 4.50 4.00 1.98%
NAPS 1.28 1.30 1.20 1.10 0.94 0.88 0.48 17.75%
Adjusted Per Share Value based on latest NOSH - 627,195
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 196.68 251.80 302.52 252.45 209.73 165.99 99.84 11.95%
EPS 7.23 15.66 14.92 11.09 4.83 7.08 3.82 11.21%
DPS 4.43 7.31 5.71 4.89 2.50 2.09 2.06 13.60%
NAPS 1.2587 1.2743 1.1422 0.8972 0.4698 0.4082 0.2478 31.09%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.07 2.35 1.00 3.94 2.13 1.97 2.04 -
P/RPS 1.03 0.91 0.31 1.27 0.51 0.55 1.05 -0.31%
P/EPS 28.16 14.71 6.38 28.97 22.04 12.91 27.57 0.35%
EY 3.55 6.80 15.68 3.45 4.54 7.75 3.63 -0.37%
DY 2.17 3.17 6.00 1.52 2.35 2.28 1.96 1.71%
P/NAPS 1.62 1.81 0.83 3.58 2.27 2.24 4.25 -14.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/02/11 23/02/10 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 -
Price 2.31 2.32 1.12 2.20 2.60 2.05 1.91 -
P/RPS 1.15 0.90 0.35 0.71 0.62 0.57 0.99 2.52%
P/EPS 31.43 14.52 7.14 16.18 26.90 13.43 25.81 3.33%
EY 3.18 6.89 14.00 6.18 3.72 7.45 3.87 -3.21%
DY 1.95 3.22 5.36 2.73 1.92 2.20 2.09 -1.14%
P/NAPS 1.80 1.78 0.93 2.00 2.77 2.33 3.98 -12.38%

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