[WASCO] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 4.69%

YoY- 38.54%

Quarter Report

WSC_Bursa Qtr Rp2Q-0608.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	1,640,048	1,741,213	2,219,421	2,155,730	1,716,724	1,626,171	842,035	11.74%
YoY %	-5.81%	-21.55%	2.95%	25.57%	5.57%	93.12%	-	-
Horiz. %	194.77%	206.79%	263.58%	256.01%	203.88%	193.12%	100.00%	-
PBT	157,215	167,519	200,917	114,353	109,774	61,947	84,841	10.82%
YoY %	-6.15%	-16.62%	75.70%	4.17%	77.21%	-26.98%	-	-
Horiz. %	185.31%	197.45%	236.82%	134.79%	129.39%	73.02%	100.00%	-
Tax	-37,540	-30,875	-32,215	-3,541	-22,891	-21,533	-25,921	6.36%
YoY %	-21.59%	4.16%	-809.77%	84.53%	-6.31%	16.93%	-	-
Horiz. %	144.82%	119.11%	124.28%	13.66%	88.31%	83.07%	100.00%	-
NP	119,675	136,644	168,702	110,812	86,883	40,414	58,920	12.52%
YoY %	-12.42%	-19.00%	52.24%	27.54%	114.98%	-31.41%	-	-
Horiz. %	203.11%	231.91%	286.32%	188.07%	147.46%	68.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,817	84,588	119,693	101,421	73,209	17,222	48,116	14.20%
YoY %	26.28%	-29.33%	18.02%	38.54%	325.09%	-64.21%	-	-
Horiz. %	222.00%	175.80%	248.76%	210.78%	152.15%	35.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.88%	18.43%	16.03%	3.10%	20.85%	34.76%	30.55%	-
YoY %	29.57%	14.97%	417.10%	-85.13%	-40.02%	13.78%	-	-
Horiz. %	78.17%	60.33%	52.47%	10.15%	68.25%	113.78%	100.00%	-
Total Cost	1,520,373	1,604,569	2,050,719	2,044,918	1,629,841	1,585,757	783,115	11.68%
YoY %	-5.25%	-21.76%	0.28%	25.47%	2.78%	102.49%	-	-
Horiz. %	194.14%	204.90%	261.87%	261.13%	208.12%	202.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,030,671	981,940	967,936	823,133	524,235	322,878	165,071	35.67%
YoY %	4.96%	1.45%	17.59%	57.02%	62.36%	95.60%	-	-
Horiz. %	624.38%	594.86%	586.38%	498.65%	317.58%	195.60%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	42,598	53,865	41,494	46,940	24,020	15,504	10,322	26.63%
YoY %	-20.92%	29.81%	-11.60%	95.42%	54.93%	50.20%	-	-
Horiz. %	412.69%	521.85%	402.00%	454.76%	232.71%	150.20%	100.00%	-
Div Payout %	39.88%	63.68%	34.67%	46.28%	32.81%	90.03%	21.45%	-
YoY %	-37.37%	83.67%	-25.09%	41.05%	-63.56%	319.72%	-	-
Horiz. %	185.92%	296.88%	161.63%	215.76%	152.96%	419.72%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,030,671	981,940	967,936	823,133	524,235	322,878	165,071	35.67%
YoY %	4.96%	1.45%	17.59%	57.02%	62.36%	95.60%	-	-
Horiz. %	624.38%	594.86%	586.38%	498.65%	317.58%	195.60%	100.00%	-
NOSH	774,940	773,181	774,348	728,436	524,235	371,124	343,898	14.49%
YoY %	0.23%	-0.15%	6.30%	38.95%	41.26%	7.92%	-	-
Horiz. %	225.34%	224.83%	225.17%	211.82%	152.44%	107.92%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	7.30%	7.85%	7.60%	5.14%	5.06%	2.49%	7.00%	-
YoY %	-7.01%	3.29%	47.86%	1.58%	103.21%	-64.43%	-	-
Horiz. %	104.29%	112.14%	108.57%	73.43%	72.29%	35.57%	100.00%	-
ROE	10.36%	8.61%	12.37%	12.32%	13.96%	5.33%	29.15%	-
YoY %	20.33%	-30.40%	0.41%	-11.75%	161.91%	-81.72%	-	-
Horiz. %	35.54%	29.54%	42.44%	42.26%	47.89%	18.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	211.64	225.20	286.62	295.94	327.47	438.17	244.85	-2.39%
YoY %	-6.02%	-21.43%	-3.15%	-9.63%	-25.26%	78.95%	-	-
Horiz. %	86.44%	91.97%	117.06%	120.87%	133.74%	178.95%	100.00%	-
EPS	13.78	10.94	15.46	13.92	13.96	4.64	13.99	-0.25%
YoY %	25.96%	-29.24%	11.06%	-0.29%	200.86%	-66.83%	-	-
Horiz. %	98.50%	78.20%	110.51%	99.50%	99.79%	33.17%	100.00%	-
DPS	5.50	6.97	5.36	6.44	4.58	4.18	3.00	10.62%
YoY %	-21.09%	30.04%	-16.77%	40.61%	9.57%	39.33%	-	-
Horiz. %	183.33%	232.33%	178.67%	214.67%	152.67%	139.33%	100.00%	-
NAPS	1.33	1.27	1.25	1.13	1.00	0.87	0.48	18.50%
YoY %	4.72%	1.60%	10.62%	13.00%	14.94%	81.25%	-	-
Horiz. %	277.08%	264.58%	260.42%	235.42%	208.33%	181.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 728,436
RPS	211.74	224.80	286.54	278.32	221.64	209.95	108.71	11.74%
YoY %	-5.81%	-21.55%	2.95%	25.57%	5.57%	93.13%	-	-
Horiz. %	194.78%	206.79%	263.58%	256.02%	203.88%	193.13%	100.00%	-
EPS	13.79	10.92	15.45	13.09	9.45	2.22	6.21	14.21%
YoY %	26.28%	-29.32%	18.03%	38.52%	325.68%	-64.25%	-	-
Horiz. %	222.06%	175.85%	248.79%	210.79%	152.17%	35.75%	100.00%	-
DPS	5.50	6.95	5.36	6.06	3.10	2.00	1.33	26.67%
YoY %	-20.86%	29.66%	-11.55%	95.48%	55.00%	50.38%	-	-
Horiz. %	413.53%	522.56%	403.01%	455.64%	233.08%	150.38%	100.00%	-
NAPS	1.3307	1.2678	1.2497	1.0627	0.6768	0.4169	0.2131	35.68%
YoY %	4.96%	1.45%	17.60%	57.02%	62.34%	95.64%	-	-
Horiz. %	624.45%	594.93%	586.44%	498.69%	317.60%	195.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.45	2.16	1.85	2.15	3.72	2.30	1.94	-
P/RPS	1.16	0.96	0.65	0.73	1.14	0.52	0.79	6.60%
YoY %	20.83%	47.69%	-10.96%	-35.96%	119.23%	-34.18%	-	-
Horiz. %	146.84%	121.52%	82.28%	92.41%	144.30%	65.82%	100.00%	-
P/EPS	17.77	19.74	11.97	15.44	26.64	49.56	13.87	4.21%
YoY %	-9.98%	64.91%	-22.47%	-42.04%	-46.25%	257.32%	-	-
Horiz. %	128.12%	142.32%	86.30%	111.32%	192.07%	357.32%	100.00%	-
EY	5.63	5.06	8.36	6.48	3.75	2.02	7.21	-4.03%
YoY %	11.26%	-39.47%	29.01%	72.80%	85.64%	-71.98%	-	-
Horiz. %	78.09%	70.18%	115.95%	89.88%	52.01%	28.02%	100.00%	-
DY	2.24	3.23	2.90	3.00	1.23	1.82	1.55	6.32%
YoY %	-30.65%	11.38%	-3.33%	143.90%	-32.42%	17.42%	-	-
Horiz. %	144.52%	208.39%	187.10%	193.55%	79.35%	117.42%	100.00%	-
P/NAPS	1.84	1.70	1.48	1.90	3.72	2.64	4.04	-12.27%
YoY %	8.24%	14.86%	-22.11%	-48.92%	40.91%	-34.65%	-	-
Horiz. %	45.54%	42.08%	36.63%	47.03%	92.08%	65.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	28/08/09	25/08/08	30/08/07	28/08/06	18/08/05	-
Price	2.14	2.30	2.13	1.57	3.64	2.23	2.00	-
P/RPS	1.01	1.02	0.74	0.53	1.11	0.51	0.82	3.53%
YoY %	-0.98%	37.84%	39.62%	-52.25%	117.65%	-37.80%	-	-
Horiz. %	123.17%	124.39%	90.24%	64.63%	135.37%	62.20%	100.00%	-
P/EPS	15.53	21.02	13.78	11.28	26.07	48.06	14.29	1.39%
YoY %	-26.12%	52.54%	22.16%	-56.73%	-45.76%	236.32%	-	-
Horiz. %	108.68%	147.10%	96.43%	78.94%	182.44%	336.32%	100.00%	-
EY	6.44	4.76	7.26	8.87	3.84	2.08	7.00	-1.37%
YoY %	35.29%	-34.44%	-18.15%	130.99%	84.62%	-70.29%	-	-
Horiz. %	92.00%	68.00%	103.71%	126.71%	54.86%	29.71%	100.00%	-
DY	2.57	3.03	2.52	4.10	1.26	1.87	1.50	9.38%
YoY %	-15.18%	20.24%	-38.54%	225.40%	-32.62%	24.67%	-	-
Horiz. %	171.33%	202.00%	168.00%	273.33%	84.00%	124.67%	100.00%	-
P/NAPS	1.61	1.81	1.70	1.39	3.64	2.56	4.17	-14.66%
YoY %	-11.05%	6.47%	22.30%	-61.81%	42.19%	-38.61%	-	-
Horiz. %	38.61%	43.41%	40.77%	33.33%	87.29%	61.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos