[WASCO] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 47.43%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,889,111 1,523,356 1,950,308 2,343,194 1,955,345 1,624,495 1,285,663 6.62%
PBT 173,268 86,156 245,782 152,913 116,141 71,356 97,959 9.96%
Tax -42,029 -21,204 -39,543 -19,864 -18,473 -21,168 -12,752 21.98%
NP 131,239 64,952 206,239 133,049 97,668 50,188 85,207 7.46%
-
NP to SH 110,374 55,981 121,322 115,596 85,919 37,414 54,845 12.35%
-
Tax Rate 24.26% 24.61% 16.09% 12.99% 15.91% 29.67% 13.02% -
Total Cost 1,757,872 1,458,404 1,744,069 2,210,145 1,857,677 1,574,307 1,200,456 6.56%
-
Net Worth 1,030,222 974,907 986,974 884,663 694,933 363,867 316,173 21.74%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 46,476 34,274 56,637 44,233 37,905 19,354 16,167 19.23%
Div Payout % 42.11% 61.22% 46.68% 38.27% 44.12% 51.73% 29.48% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,030,222 974,907 986,974 884,663 694,933 363,867 316,173 21.74%
NOSH 774,888 761,646 759,211 737,219 631,757 387,092 359,287 13.65%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.95% 4.26% 10.57% 5.68% 4.99% 3.09% 6.63% -
ROE 10.71% 5.74% 12.29% 13.07% 12.36% 10.28% 17.35% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 243.88 200.01 256.89 317.84 309.51 419.67 357.84 -6.18%
EPS 14.48 7.35 15.98 15.68 13.60 6.00 15.30 -0.91%
DPS 6.00 4.50 7.46 6.00 6.00 5.00 4.50 4.90%
NAPS 1.33 1.28 1.30 1.20 1.10 0.94 0.88 7.12%
Adjusted Per Share Value based on latest NOSH - 737,857
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 243.90 196.68 251.80 302.52 252.45 209.73 165.99 6.62%
EPS 14.25 7.23 15.66 14.92 11.09 4.83 7.08 12.35%
DPS 6.00 4.43 7.31 5.71 4.89 2.50 2.09 19.20%
NAPS 1.3301 1.2587 1.2743 1.1422 0.8972 0.4698 0.4082 21.74%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.07 2.07 2.35 1.00 3.94 2.13 1.97 -
P/RPS 0.85 1.03 0.91 0.31 1.27 0.51 0.55 7.52%
P/EPS 14.53 28.16 14.71 6.38 28.97 22.04 12.91 1.98%
EY 6.88 3.55 6.80 15.68 3.45 4.54 7.75 -1.96%
DY 2.90 2.17 3.17 6.00 1.52 2.35 2.28 4.08%
P/NAPS 1.56 1.62 1.81 0.83 3.58 2.27 2.24 -5.84%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 17/02/11 23/02/10 26/02/09 29/02/08 26/02/07 13/03/06 -
Price 2.00 2.31 2.32 1.12 2.20 2.60 2.05 -
P/RPS 0.82 1.15 0.90 0.35 0.71 0.62 0.57 6.24%
P/EPS 14.04 31.43 14.52 7.14 16.18 26.90 13.43 0.74%
EY 7.12 3.18 6.89 14.00 6.18 3.72 7.45 -0.75%
DY 3.00 1.95 3.22 5.36 2.73 1.92 2.20 5.30%
P/NAPS 1.50 1.80 1.78 0.93 2.00 2.77 2.33 -7.07%

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