[WASCO] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -90.01%
YoY- -94.28%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 441,507 523,559 405,158 369,743 551,838 601,705 454,953 -0.49%
PBT 15,594 34,254 34,409 -6,444 55,269 29,110 26,351 -8.36%
Tax -5,379 -8,207 -5,017 2,701 -7,897 -2,107 -6,621 -3.40%
NP 10,215 26,047 29,392 -3,743 47,372 27,003 19,730 -10.38%
-
NP to SH 8,970 20,044 26,193 1,701 29,735 22,363 17,824 -10.80%
-
Tax Rate 34.49% 23.96% 14.58% - 14.29% 7.24% 25.13% -
Total Cost 431,292 497,512 375,766 373,486 504,466 574,702 435,223 -0.15%
-
Net Worth 974,327 1,006,010 1,030,671 981,940 967,936 823,133 524,235 10.87%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 15,465 22,863 23,248 15,463 19,358 21,853 10,484 6.68%
Div Payout % 172.41% 114.07% 88.76% 909.09% 65.10% 97.72% 58.82% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 974,327 1,006,010 1,030,671 981,940 967,936 823,133 524,235 10.87%
NOSH 774,888 774,888 774,940 773,181 774,348 728,436 524,235 6.72%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.31% 4.97% 7.25% -1.01% 8.58% 4.49% 4.34% -
ROE 0.92% 1.99% 2.54% 0.17% 3.07% 2.72% 3.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.10 68.70 52.28 47.82 71.26 82.60 86.78 -6.73%
EPS 1.16 2.63 3.38 0.22 3.84 3.07 2.81 -13.69%
DPS 2.00 3.00 3.00 2.00 2.50 3.00 2.00 0.00%
NAPS 1.26 1.32 1.33 1.27 1.25 1.13 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 773,181
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.00 67.60 52.31 47.74 71.25 77.68 58.74 -0.49%
EPS 1.16 2.59 3.38 0.22 3.84 2.89 2.30 -10.77%
DPS 2.00 2.95 3.00 2.00 2.50 2.82 1.35 6.76%
NAPS 1.2579 1.2988 1.3307 1.2678 1.2497 1.0627 0.6768 10.87%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.82 1.88 2.45 2.16 1.85 2.15 3.72 -
P/RPS 3.19 2.74 4.69 4.52 2.60 2.60 4.29 -4.81%
P/EPS 156.90 71.48 72.49 981.82 48.18 70.03 109.41 6.18%
EY 0.64 1.40 1.38 0.10 2.08 1.43 0.91 -5.69%
DY 1.10 1.60 1.22 0.93 1.35 1.40 0.54 12.57%
P/NAPS 1.44 1.42 1.84 1.70 1.48 1.90 3.72 -14.61%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 28/08/12 25/08/11 25/08/10 28/08/09 25/08/08 30/08/07 -
Price 1.77 1.82 2.14 2.30 2.13 1.57 3.64 -
P/RPS 3.10 2.65 4.09 4.81 2.99 1.90 4.19 -4.89%
P/EPS 152.59 69.20 63.31 1,045.45 55.47 51.14 107.06 6.07%
EY 0.66 1.45 1.58 0.10 1.80 1.96 0.93 -5.55%
DY 1.13 1.65 1.40 0.87 1.17 1.91 0.55 12.73%
P/NAPS 1.40 1.38 1.61 1.81 1.70 1.39 3.64 -14.70%

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