[WASCO] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.33%
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 482,613 478,843 346,764 506,779 652,224 549,935 370,083 4.51%
PBT 14,918 36,673 18,864 65,338 49,727 33,762 13,993 1.07%
Tax -8,534 -7,133 -8,048 -5,277 -15,700 -6,020 -2,926 19.51%
NP 6,384 29,540 10,816 60,061 34,027 27,742 11,067 -8.75%
-
NP to SH 9,473 21,293 12,488 31,023 27,046 24,344 12,985 -5.11%
-
Tax Rate 57.21% 19.45% 42.66% 8.08% 31.57% 17.83% 20.91% -
Total Cost 476,229 449,303 335,948 446,718 618,197 522,193 359,016 4.81%
-
Net Worth 1,001,653 996,208 944,214 984,980 850,640 549,034 339,901 19.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,001,653 996,208 944,214 984,980 850,640 549,034 339,901 19.71%
NOSH 774,888 760,464 761,463 775,575 727,043 517,957 381,911 12.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.32% 6.17% 3.12% 11.85% 5.22% 5.04% 2.99% -
ROE 0.95% 2.14% 1.32% 3.15% 3.18% 4.43% 3.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.15 62.97 45.54 65.34 89.71 106.17 96.90 -7.12%
EPS 1.22 2.80 1.64 4.00 3.72 4.70 3.40 -15.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.31 1.24 1.27 1.17 1.06 0.89 6.37%
Adjusted Per Share Value based on latest NOSH - 775,575
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 62.28 61.80 44.75 65.40 84.17 70.97 47.76 4.51%
EPS 1.22 2.75 1.61 4.00 3.49 3.14 1.68 -5.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2926 1.2856 1.2185 1.2711 1.0978 0.7085 0.4386 19.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 1.97 2.16 2.41 1.25 3.80 2.19 -
P/RPS 2.82 3.13 4.74 3.69 1.39 3.58 2.26 3.75%
P/EPS 143.44 70.36 131.71 60.25 33.60 80.85 64.41 14.26%
EY 0.70 1.42 0.76 1.66 2.98 1.24 1.55 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.50 1.74 1.90 1.07 3.58 2.46 -9.39%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 15/11/11 30/11/10 19/11/09 28/11/08 29/11/07 30/11/06 -
Price 1.80 2.05 2.02 2.41 1.07 3.66 2.12 -
P/RPS 2.90 3.26 4.44 3.69 1.19 3.45 2.19 4.78%
P/EPS 147.54 73.21 123.17 60.25 28.76 77.87 62.35 15.42%
EY 0.68 1.37 0.81 1.66 3.48 1.28 1.60 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.56 1.63 1.90 0.91 3.45 2.38 -8.45%

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