[WASCO] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -22.88%
YoY- 25.47%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 405,158 369,743 551,838 601,705 454,953 359,602 259,658 7.69%
PBT 34,409 -6,444 55,269 29,110 26,351 5,926 46,410 -4.86%
Tax -5,017 2,701 -7,897 -2,107 -6,621 -7,613 -4,999 0.05%
NP 29,392 -3,743 47,372 27,003 19,730 -1,687 41,411 -5.55%
-
NP to SH 26,193 1,701 29,735 22,363 17,824 -2,969 30,607 -2.56%
-
Tax Rate 14.58% - 14.29% 7.24% 25.13% 128.47% 10.77% -
Total Cost 375,766 373,486 504,466 574,702 435,223 361,289 218,247 9.47%
-
Net Worth 1,030,671 981,940 967,936 823,133 524,235 322,878 165,071 35.67%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 23,248 15,463 19,358 21,853 10,484 5,566 5,158 28.50%
Div Payout % 88.76% 909.09% 65.10% 97.72% 58.82% 0.00% 16.85% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,030,671 981,940 967,936 823,133 524,235 322,878 165,071 35.67%
NOSH 774,940 773,181 774,348 728,436 524,235 371,124 343,898 14.49%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.25% -1.01% 8.58% 4.49% 4.34% -0.47% 15.95% -
ROE 2.54% 0.17% 3.07% 2.72% 3.40% -0.92% 18.54% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 52.28 47.82 71.26 82.60 86.78 96.90 75.50 -5.93%
EPS 3.38 0.22 3.84 3.07 2.81 -0.80 8.90 -14.89%
DPS 3.00 2.00 2.50 3.00 2.00 1.50 1.50 12.24%
NAPS 1.33 1.27 1.25 1.13 1.00 0.87 0.48 18.50%
Adjusted Per Share Value based on latest NOSH - 728,436
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 52.31 47.74 71.25 77.68 58.74 46.43 33.52 7.69%
EPS 3.38 0.22 3.84 2.89 2.30 -0.38 3.95 -2.56%
DPS 3.00 2.00 2.50 2.82 1.35 0.72 0.67 28.36%
NAPS 1.3307 1.2678 1.2497 1.0627 0.6768 0.4169 0.2131 35.68%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.45 2.16 1.85 2.15 3.72 2.30 1.94 -
P/RPS 4.69 4.52 2.60 2.60 4.29 2.37 2.57 10.54%
P/EPS 72.49 981.82 48.18 70.03 109.41 -287.50 21.80 22.16%
EY 1.38 0.10 2.08 1.43 0.91 -0.35 4.59 -18.14%
DY 1.22 0.93 1.35 1.40 0.54 0.65 0.77 7.96%
P/NAPS 1.84 1.70 1.48 1.90 3.72 2.64 4.04 -12.27%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 28/08/09 25/08/08 30/08/07 28/08/06 18/08/05 -
Price 2.14 2.30 2.13 1.57 3.64 2.23 2.00 -
P/RPS 4.09 4.81 2.99 1.90 4.19 2.30 2.65 7.49%
P/EPS 63.31 1,045.45 55.47 51.14 107.06 -278.75 22.47 18.83%
EY 1.58 0.10 1.80 1.96 0.93 -0.36 4.45 -15.84%
DY 1.40 0.87 1.17 1.91 0.55 0.67 0.75 10.95%
P/NAPS 1.61 1.81 1.70 1.39 3.64 2.56 4.17 -14.66%

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