[WASCO] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 634.16%
YoY- -59.75%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 415,374 482,613 478,843 346,764 506,779 652,224 549,935 -4.56%
PBT 11,048 14,918 36,673 18,864 65,338 49,727 33,762 -16.97%
Tax -7,450 -8,534 -7,133 -8,048 -5,277 -15,700 -6,020 3.61%
NP 3,598 6,384 29,540 10,816 60,061 34,027 27,742 -28.83%
-
NP to SH 4,281 9,473 21,293 12,488 31,023 27,046 24,344 -25.13%
-
Tax Rate 67.43% 57.21% 19.45% 42.66% 8.08% 31.57% 17.83% -
Total Cost 411,776 476,229 449,303 335,948 446,718 618,197 522,193 -3.87%
-
Net Worth 963,224 1,001,653 996,208 944,214 984,980 850,640 549,034 9.81%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 963,224 1,001,653 996,208 944,214 984,980 850,640 549,034 9.81%
NOSH 774,888 774,888 760,464 761,463 775,575 727,043 517,957 6.93%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.87% 1.32% 6.17% 3.12% 11.85% 5.22% 5.04% -
ROE 0.44% 0.95% 2.14% 1.32% 3.15% 3.18% 4.43% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 54.34 62.15 62.97 45.54 65.34 89.71 106.17 -10.55%
EPS 0.56 1.22 2.80 1.64 4.00 3.72 4.70 -29.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.29 1.31 1.24 1.27 1.17 1.06 2.91%
Adjusted Per Share Value based on latest NOSH - 761,463
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.60 62.28 61.80 44.75 65.40 84.17 70.97 -4.56%
EPS 0.55 1.22 2.75 1.61 4.00 3.49 3.14 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2431 1.2926 1.2856 1.2185 1.2711 1.0978 0.7085 9.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.70 1.75 1.97 2.16 2.41 1.25 3.80 -
P/RPS 3.13 2.82 3.13 4.74 3.69 1.39 3.58 -2.21%
P/EPS 303.57 143.44 70.36 131.71 60.25 33.60 80.85 24.64%
EY 0.33 0.70 1.42 0.76 1.66 2.98 1.24 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.36 1.50 1.74 1.90 1.07 3.58 -14.98%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 15/11/11 30/11/10 19/11/09 28/11/08 29/11/07 -
Price 1.72 1.80 2.05 2.02 2.41 1.07 3.66 -
P/RPS 3.17 2.90 3.26 4.44 3.69 1.19 3.45 -1.39%
P/EPS 307.14 147.54 73.21 123.17 60.25 28.76 77.87 25.67%
EY 0.33 0.68 1.37 0.81 1.66 3.48 1.28 -20.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.40 1.56 1.63 1.90 0.91 3.45 -14.25%

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