[WASCO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.3%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 463,820 514,212 397,228 455,070 578,738 508,996 462,532 0.04%
PBT 9,652 33,504 35,260 70,149 40,895 17,870 33,778 -18.82%
Tax -5,687 -12,942 -7,538 -19,980 -2,229 4,281 -3,339 9.27%
NP 3,965 20,562 27,722 50,169 38,666 22,151 30,439 -28.77%
-
NP to SH 5,237 19,520 24,768 34,840 37,188 25,715 24,364 -22.58%
-
Tax Rate 58.92% 38.63% 21.38% 28.48% 5.45% -23.96% 9.89% -
Total Cost 459,855 493,650 369,506 404,901 540,072 486,845 432,093 1.04%
-
Net Worth 985,788 1,030,222 990,719 1,006,488 885,428 689,914 367,393 17.86%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 30,805 23,238 19,349 38,401 22,135 25,087 13,535 14.67%
Div Payout % 588.24% 119.05% 78.12% 110.22% 59.52% 97.56% 55.56% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 985,788 1,030,222 990,719 1,006,488 885,428 689,914 367,393 17.86%
NOSH 774,888 774,888 773,999 774,222 737,857 627,195 386,730 12.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.85% 4.00% 6.98% 11.02% 6.68% 4.35% 6.58% -
ROE 0.53% 1.89% 2.50% 3.46% 4.20% 3.73% 6.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.22 66.38 51.32 58.78 78.43 81.15 119.60 -10.79%
EPS 0.68 2.52 3.20 4.50 5.04 4.10 6.30 -30.97%
DPS 4.00 3.00 2.50 4.96 3.00 4.00 3.50 2.24%
NAPS 1.28 1.33 1.28 1.30 1.20 1.10 0.95 5.08%
Adjusted Per Share Value based on latest NOSH - 774,222
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 59.86 66.36 51.26 58.73 74.69 65.69 59.69 0.04%
EPS 0.68 2.52 3.20 4.50 4.80 3.32 3.14 -22.48%
DPS 3.98 3.00 2.50 4.96 2.86 3.24 1.75 14.66%
NAPS 1.2722 1.3295 1.2785 1.2989 1.1427 0.8903 0.4741 17.86%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.65 2.07 2.07 2.35 1.00 3.94 2.13 -
P/RPS 2.74 3.12 4.03 4.00 1.27 4.85 1.78 7.44%
P/EPS 242.65 82.14 64.69 52.22 19.84 96.10 33.81 38.84%
EY 0.41 1.22 1.55 1.91 5.04 1.04 2.96 -28.04%
DY 2.42 1.45 1.21 2.11 3.00 1.02 1.64 6.69%
P/NAPS 1.29 1.56 1.62 1.81 0.83 3.58 2.24 -8.77%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 17/02/11 23/02/10 26/02/09 29/02/08 26/02/07 -
Price 1.66 2.00 2.31 2.32 1.12 2.20 2.60 -
P/RPS 2.76 3.01 4.50 3.95 1.43 2.71 2.17 4.08%
P/EPS 244.12 79.37 72.19 51.56 22.22 53.66 41.27 34.44%
EY 0.41 1.26 1.39 1.94 4.50 1.86 2.42 -25.59%
DY 2.41 1.50 1.08 2.14 2.68 1.82 1.35 10.13%
P/NAPS 1.30 1.50 1.80 1.78 0.93 2.00 2.74 -11.67%

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