[WASCO] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 98.33%
YoY- -28.91%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 494,596 463,820 514,212 397,228 455,070 578,738 508,996 -0.47%
PBT 40,182 9,652 33,504 35,260 70,149 40,895 17,870 14.44%
Tax -15,313 -5,687 -12,942 -7,538 -19,980 -2,229 4,281 -
NP 24,869 3,965 20,562 27,722 50,169 38,666 22,151 1.94%
-
NP to SH 20,625 5,237 19,520 24,768 34,840 37,188 25,715 -3.60%
-
Tax Rate 38.11% 58.92% 38.63% 21.38% 28.48% 5.45% -23.96% -
Total Cost 469,727 459,855 493,650 369,506 404,901 540,072 486,845 -0.59%
-
Net Worth 985,074 985,788 1,030,222 990,719 1,006,488 885,428 689,914 6.10%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 23,857 30,805 23,238 19,349 38,401 22,135 25,087 -0.83%
Div Payout % 115.67% 588.24% 119.05% 78.12% 110.22% 59.52% 97.56% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 985,074 985,788 1,030,222 990,719 1,006,488 885,428 689,914 6.10%
NOSH 774,888 774,888 774,888 773,999 774,222 737,857 627,195 3.58%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.03% 0.85% 4.00% 6.98% 11.02% 6.68% 4.35% -
ROE 2.09% 0.53% 1.89% 2.50% 3.46% 4.20% 3.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 64.27 60.22 66.38 51.32 58.78 78.43 81.15 -3.80%
EPS 2.68 0.68 2.52 3.20 4.50 5.04 4.10 -6.83%
DPS 3.10 4.00 3.00 2.50 4.96 3.00 4.00 -4.15%
NAPS 1.28 1.28 1.33 1.28 1.30 1.20 1.10 2.55%
Adjusted Per Share Value based on latest NOSH - 773,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 63.83 59.86 66.36 51.26 58.73 74.69 65.69 -0.47%
EPS 2.66 0.68 2.52 3.20 4.50 4.80 3.32 -3.62%
DPS 3.08 3.98 3.00 2.50 4.96 2.86 3.24 -0.83%
NAPS 1.2712 1.2722 1.3295 1.2785 1.2989 1.1427 0.8903 6.10%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.65 1.65 2.07 2.07 2.35 1.00 3.94 -
P/RPS 2.57 2.74 3.12 4.03 4.00 1.27 4.85 -10.03%
P/EPS 61.57 242.65 82.14 64.69 52.22 19.84 96.10 -7.14%
EY 1.62 0.41 1.22 1.55 1.91 5.04 1.04 7.65%
DY 1.88 2.42 1.45 1.21 2.11 3.00 1.02 10.71%
P/NAPS 1.29 1.29 1.56 1.62 1.81 0.83 3.58 -15.63%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 17/02/11 23/02/10 26/02/09 29/02/08 -
Price 1.99 1.66 2.00 2.31 2.32 1.12 2.20 -
P/RPS 3.10 2.76 3.01 4.50 3.95 1.43 2.71 2.26%
P/EPS 74.25 244.12 79.37 72.19 51.56 22.22 53.66 5.55%
EY 1.35 0.41 1.26 1.39 1.94 4.50 1.86 -5.19%
DY 1.56 2.41 1.50 1.08 2.14 2.68 1.82 -2.53%
P/NAPS 1.55 1.30 1.50 1.80 1.78 0.93 2.00 -4.15%

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