[WASCO] YoY Cumulative 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- -77.75%
YoY- -11.29%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 481,560 490,898 409,621 436,621 510,527 429,156 428,856 1.94%
PBT 23,657 68,682 38,476 55,026 33,181 35,652 19,234 3.50%
Tax 575 -16,937 -8,319 -6,389 172 -10,005 -7,798 -
NP 24,232 51,745 30,157 48,637 33,353 25,647 11,436 13.31%
-
NP to SH 17,784 43,368 17,024 25,724 28,999 18,036 3,168 33.27%
-
Tax Rate -2.43% 24.66% 21.62% 11.61% -0.52% 28.06% 40.54% -
Total Cost 457,328 439,153 379,464 387,984 477,174 403,509 417,420 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 1.76% 4.30% 1.79% 2.74% 3.90% 0.00% 0.90% -
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 62.28 63.73 54.14 57.71 74.82 107.07 108.30 -8.80%
EPS 2.30 5.63 2.25 3.40 4.25 2.87 0.80 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 62.17 63.38 52.88 56.37 65.91 55.41 55.37 1.94%
EPS 2.30 5.60 2.20 3.32 3.74 2.33 0.41 33.26%
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 3.32 3.31 4.80 2.25 2.77 2.52 1.92 9.54%
P/EPS 90.00 37.48 115.56 38.24 48.71 60.00 260.00 -16.19%
EY 1.11 2.67 0.87 2.62 2.05 1.67 0.38 19.54%
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 3.07 3.42 4.08 3.14 3.17 3.42 2.04 7.04%
P/EPS 83.04 38.72 98.22 53.24 55.76 81.33 276.25 -18.13%
EY 1.20 2.58 1.02 1.88 1.79 1.23 0.36 22.19%
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