[WASCO] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	779,364	988,456	1,112,232	884,109	788,458	451,825	383,125	12.55%
YoY %	-21.15%	-11.13%	25.80%	12.13%	74.51%	17.93%	-	-
Horiz. %	203.42%	258.00%	290.31%	230.76%	205.80%	117.93%	100.00%	-
PBT	32,032	110,295	62,291	62,003	25,160	62,329	36,537	-2.16%
YoY %	-70.96%	77.06%	0.46%	146.43%	-59.63%	70.59%	-	-
Horiz. %	87.67%	301.87%	170.49%	169.70%	68.86%	170.59%	100.00%	-
Tax	-5,618	-14,286	-1,935	-16,626	-15,411	-8,757	-21,167	-19.82%
YoY %	60.67%	-638.29%	88.36%	-7.88%	-75.98%	58.63%	-	-
Horiz. %	26.54%	67.49%	9.14%	78.55%	72.81%	41.37%	100.00%	-
NP	26,414	96,009	60,356	45,377	9,749	53,572	15,370	9.43%
YoY %	-72.49%	59.07%	33.01%	365.45%	-81.80%	248.55%	-	-
Horiz. %	171.85%	624.65%	392.69%	295.23%	63.43%	348.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,725	55,459	51,362	35,860	199	37,948	19,353	-0.54%
YoY %	-66.24%	7.98%	43.23%	17,920.10%	-99.48%	96.08%	-	-
Horiz. %	96.76%	286.57%	265.40%	185.29%	1.03%	196.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.54%	12.95%	3.11%	26.81%	61.25%	14.05%	57.93%	-
YoY %	35.44%	316.40%	-88.40%	-56.23%	335.94%	-75.75%	-	-
Horiz. %	30.28%	22.35%	5.37%	46.28%	105.73%	24.25%	100.00%	-
Total Cost	752,950	892,447	1,051,876	838,732	778,709	398,253	367,755	12.67%
YoY %	-15.63%	-15.16%	25.41%	7.71%	95.53%	8.29%	-	-
Horiz. %	204.74%	242.67%	286.03%	228.07%	211.75%	108.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	974,620	957,510	822,083	527,352	173,129	165,591	206,431	29.50%
YoY %	1.79%	16.47%	55.89%	204.60%	4.55%	-19.78%	-	-
Horiz. %	472.13%	463.84%	398.24%	255.46%	83.87%	80.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	15,348	19,150	21,825	10,547	2,984	5,174	4,300	23.61%
YoY %	-19.85%	-12.26%	106.93%	253.45%	-42.33%	20.33%	-	-
Horiz. %	356.93%	445.35%	507.56%	245.28%	69.40%	120.33%	100.00%	-
Div Payout %	81.97%	34.53%	42.49%	29.41%	1,500.00%	13.64%	22.22%	-
YoY %	137.39%	-18.73%	44.47%	-98.04%	10,897.07%	-38.61%	-	-
Horiz. %	368.90%	155.40%	191.22%	132.36%	6,750.68%	61.39%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	974,620	957,510	822,083	527,352	173,129	165,591	206,431	29.50%
YoY %	1.79%	16.47%	55.89%	204.60%	4.55%	-19.78%	-	-
Horiz. %	472.13%	463.84%	398.24%	255.46%	83.87%	80.22%	100.00%	-
NOSH	767,418	766,008	727,507	527,352	198,999	344,981	430,066	10.12%
YoY %	0.18%	5.29%	37.95%	165.00%	-42.32%	-19.78%	-	-
Horiz. %	178.44%	178.11%	169.16%	122.62%	46.27%	80.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.39%	9.71%	5.43%	5.13%	1.24%	11.86%	4.01%	-
YoY %	-65.09%	78.82%	5.85%	313.71%	-89.54%	195.76%	-	-
Horiz. %	84.54%	242.14%	135.41%	127.93%	30.92%	295.76%	100.00%	-
ROE	1.92%	5.79%	6.25%	6.80%	0.11%	22.92%	9.38%	-
YoY %	-66.84%	-7.36%	-8.09%	6,081.82%	-99.52%	144.35%	-	-
Horiz. %	20.47%	61.73%	66.63%	72.49%	1.17%	244.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	101.56	129.04	152.88	167.65	396.21	130.97	89.09	2.20%
YoY %	-21.30%	-15.59%	-8.81%	-57.69%	202.52%	47.01%	-	-
Horiz. %	114.00%	144.84%	171.60%	188.18%	444.73%	147.01%	100.00%	-
EPS	2.44	7.24	7.06	5.64	0.10	11.00	4.50	-9.69%
YoY %	-66.30%	2.55%	25.18%	5,540.00%	-99.09%	144.44%	-	-
Horiz. %	54.22%	160.89%	156.89%	125.33%	2.22%	244.44%	100.00%	-
DPS	2.00	2.50	3.00	2.00	1.50	1.50	1.00	12.24%
YoY %	-20.00%	-16.67%	50.00%	33.33%	0.00%	50.00%	-	-
Horiz. %	200.00%	250.00%	300.00%	200.00%	150.00%	150.00%	100.00%	-
NAPS	1.27	1.25	1.13	1.00	0.87	0.48	0.48	17.59%
YoY %	1.60%	10.62%	13.00%	14.94%	81.25%	0.00%	-	-
Horiz. %	264.58%	260.42%	235.42%	208.33%	181.25%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 524,235
RPS	100.62	127.62	143.60	114.14	101.80	58.33	49.46	12.55%
YoY %	-21.16%	-11.13%	25.81%	12.12%	74.52%	17.93%	-	-
Horiz. %	203.44%	258.03%	290.34%	230.77%	205.82%	117.93%	100.00%	-
EPS	2.42	7.16	6.63	4.63	0.03	4.90	2.50	-0.54%
YoY %	-66.20%	7.99%	43.20%	15,333.33%	-99.39%	96.00%	-	-
Horiz. %	96.80%	286.40%	265.20%	185.20%	1.20%	196.00%	100.00%	-
DPS	1.98	2.47	2.82	1.36	0.39	0.67	0.56	23.41%
YoY %	-19.84%	-12.41%	107.35%	248.72%	-41.79%	19.64%	-	-
Horiz. %	353.57%	441.07%	503.57%	242.86%	69.64%	119.64%	100.00%	-
NAPS	1.2583	1.2362	1.0614	0.6808	0.2235	0.2138	0.2665	29.50%
YoY %	1.79%	16.47%	55.90%	204.61%	4.54%	-19.77%	-	-
Horiz. %	472.16%	463.86%	398.27%	255.46%	83.86%	80.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.16	1.85	2.15	3.72	2.30	1.94	1.72	-
P/RPS	2.13	1.43	1.41	2.22	0.58	1.48	1.93	1.65%
YoY %	48.95%	1.42%	-36.49%	282.76%	-60.81%	-23.32%	-	-
Horiz. %	110.36%	74.09%	73.06%	115.03%	30.05%	76.68%	100.00%	-
P/EPS	88.52	25.55	30.45	54.71	2,300.00	17.64	38.22	15.01%
YoY %	246.46%	-16.09%	-44.34%	-97.62%	12,938.55%	-53.85%	-	-
Horiz. %	231.61%	66.85%	79.67%	143.14%	6,017.79%	46.15%	100.00%	-
EY	1.13	3.91	3.28	1.83	0.04	5.67	2.62	-13.07%
YoY %	-71.10%	19.21%	79.23%	4,475.00%	-99.29%	116.41%	-	-
Horiz. %	43.13%	149.24%	125.19%	69.85%	1.53%	216.41%	100.00%	-
DY	0.93	1.35	1.40	0.54	0.65	0.77	0.58	8.18%
YoY %	-31.11%	-3.57%	159.26%	-16.92%	-15.58%	32.76%	-	-
Horiz. %	160.34%	232.76%	241.38%	93.10%	112.07%	132.76%	100.00%	-
P/NAPS	1.70	1.48	1.90	3.72	2.64	4.04	3.58	-11.66%
YoY %	14.86%	-22.11%	-48.92%	40.91%	-34.65%	12.85%	-	-
Horiz. %	47.49%	41.34%	53.07%	103.91%	73.74%	112.85%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	28/08/09	25/08/08	30/08/07	28/08/06	18/08/05	25/08/04	-
Price	2.30	2.13	1.57	3.64	2.23	2.00	1.48	-
P/RPS	2.26	1.65	1.03	2.17	0.56	1.53	1.66	5.27%
YoY %	36.97%	60.19%	-52.53%	287.50%	-63.40%	-7.83%	-	-
Horiz. %	136.14%	99.40%	62.05%	130.72%	33.73%	92.17%	100.00%	-
P/EPS	94.26	29.42	22.24	53.53	2,230.00	18.18	32.89	19.17%
YoY %	220.39%	32.28%	-58.45%	-97.60%	12,166.23%	-44.72%	-	-
Horiz. %	286.59%	89.45%	67.62%	162.75%	6,780.18%	55.28%	100.00%	-
EY	1.06	3.40	4.50	1.87	0.04	5.50	3.04	-16.09%
YoY %	-68.82%	-24.44%	140.64%	4,575.00%	-99.27%	80.92%	-	-
Horiz. %	34.87%	111.84%	148.03%	61.51%	1.32%	180.92%	100.00%	-
DY	0.87	1.17	1.91	0.55	0.67	0.75	0.68	4.19%
YoY %	-25.64%	-38.74%	247.27%	-17.91%	-10.67%	10.29%	-	-
Horiz. %	127.94%	172.06%	280.88%	80.88%	98.53%	110.29%	100.00%	-
P/NAPS	1.81	1.70	1.39	3.64	2.56	4.17	3.08	-8.47%
YoY %	6.47%	22.30%	-61.81%	42.19%	-38.61%	35.39%	-	-
Horiz. %	58.77%	55.19%	45.13%	118.18%	83.12%	135.39%	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