[WASCO] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.99%
YoY- -11.29%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,926,240 1,963,592 1,638,484 1,746,484 2,042,108 1,716,624 1,715,424 1.94%
PBT 94,628 274,728 153,904 220,104 132,724 142,608 76,936 3.50%
Tax 2,300 -67,748 -33,276 -25,556 688 -40,020 -31,192 -
NP 96,928 206,980 120,628 194,548 133,412 102,588 45,744 13.31%
-
NP to SH 71,136 173,472 68,096 102,896 115,996 72,144 12,672 33.27%
-
Tax Rate -2.43% 24.66% 21.62% 11.61% -0.52% 28.06% 40.54% -
Total Cost 1,829,312 1,756,612 1,517,856 1,551,936 1,908,696 1,614,036 1,669,680 1.53%
-
Net Worth 1,012,914 1,009,095 953,343 938,169 743,739 0 352,439 19.21%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,012,914 1,009,095 953,343 938,169 743,739 0 352,439 19.21%
NOSH 774,888 770,301 756,622 756,588 682,329 400,800 395,999 11.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.03% 10.54% 7.36% 11.14% 6.53% 5.98% 2.67% -
ROE 7.02% 17.19% 7.14% 10.97% 15.60% 0.00% 3.60% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 249.12 254.91 216.55 230.84 299.28 428.30 433.19 -8.80%
EPS 9.20 22.52 9.00 13.60 17.00 11.48 3.20 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.26 1.24 1.09 0.00 0.89 6.64%
Adjusted Per Share Value based on latest NOSH - 756,588
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 248.69 253.51 211.54 225.48 263.65 221.63 221.47 1.94%
EPS 9.18 22.40 8.79 13.28 14.98 9.31 1.64 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3077 1.3028 1.2308 1.2112 0.9602 0.00 0.455 19.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 2.11 2.60 1.30 2.07 2.70 2.08 -
P/RPS 0.83 0.83 1.20 0.56 0.69 0.63 0.48 9.54%
P/EPS 22.50 9.37 28.89 9.56 12.18 15.00 65.00 -16.19%
EY 4.44 10.67 3.46 10.46 8.21 6.67 1.54 19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.61 2.06 1.05 1.90 0.00 2.34 -6.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 11/05/11 31/05/10 29/05/09 26/05/08 25/05/07 19/06/06 -
Price 1.91 2.18 2.21 1.81 2.37 3.66 2.21 -
P/RPS 0.77 0.86 1.02 0.78 0.79 0.85 0.51 7.10%
P/EPS 20.76 9.68 24.56 13.31 13.94 20.33 69.06 -18.13%
EY 4.82 10.33 4.07 7.51 7.17 4.92 1.45 22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.66 1.75 1.46 2.17 0.00 2.48 -8.44%

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