[WASCO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.56%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,998,174 1,640,048 1,741,213 2,219,421 2,155,730 1,716,724 1,626,171 3.48%
PBT 128,088 157,215 167,519 200,917 114,353 109,774 61,947 12.85%
Tax -27,707 -37,540 -30,875 -32,215 -3,541 -22,891 -21,533 4.28%
NP 100,381 119,675 136,644 168,702 110,812 86,883 40,414 16.35%
-
NP to SH 78,641 106,817 84,588 119,693 101,421 73,209 17,222 28.77%
-
Tax Rate 21.63% 23.88% 18.43% 16.03% 3.10% 20.85% 34.76% -
Total Cost 1,897,793 1,520,373 1,604,569 2,050,719 2,044,918 1,629,841 1,585,757 3.03%
-
Net Worth 1,006,010 1,030,671 981,940 967,936 823,133 524,235 322,878 20.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 46,101 42,598 53,865 41,494 46,940 24,020 15,504 19.89%
Div Payout % 58.62% 39.88% 63.68% 34.67% 46.28% 32.81% 90.03% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,006,010 1,030,671 981,940 967,936 823,133 524,235 322,878 20.83%
NOSH 774,888 774,940 773,181 774,348 728,436 524,235 371,124 13.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.02% 7.30% 7.85% 7.60% 5.14% 5.06% 2.49% -
ROE 7.82% 10.36% 8.61% 12.37% 12.32% 13.96% 5.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 262.18 211.64 225.20 286.62 295.94 327.47 438.17 -8.19%
EPS 10.32 13.78 10.94 15.46 13.92 13.96 4.64 14.23%
DPS 6.00 5.50 6.97 5.36 6.44 4.58 4.18 6.20%
NAPS 1.32 1.33 1.27 1.25 1.13 1.00 0.87 7.18%
Adjusted Per Share Value based on latest NOSH - 774,348
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 257.87 211.65 224.71 286.42 278.20 221.54 209.86 3.48%
EPS 10.15 13.78 10.92 15.45 13.09 9.45 2.22 28.80%
DPS 5.95 5.50 6.95 5.35 6.06 3.10 2.00 19.90%
NAPS 1.2983 1.3301 1.2672 1.2491 1.0623 0.6765 0.4167 20.83%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.88 2.45 2.16 1.85 2.15 3.72 2.30 -
P/RPS 0.72 1.16 0.96 0.65 0.73 1.14 0.52 5.56%
P/EPS 18.22 17.77 19.74 11.97 15.44 26.64 49.56 -15.34%
EY 5.49 5.63 5.06 8.36 6.48 3.75 2.02 18.11%
DY 3.19 2.24 3.23 2.90 3.00 1.23 1.82 9.79%
P/NAPS 1.42 1.84 1.70 1.48 1.90 3.72 2.64 -9.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 25/08/10 28/08/09 25/08/08 30/08/07 28/08/06 -
Price 1.82 2.14 2.30 2.13 1.57 3.64 2.23 -
P/RPS 0.69 1.01 1.02 0.74 0.53 1.11 0.51 5.16%
P/EPS 17.64 15.53 21.02 13.78 11.28 26.07 48.06 -15.37%
EY 5.67 6.44 4.76 7.26 8.87 3.84 2.08 18.17%
DY 3.30 2.57 3.03 2.52 4.10 1.26 1.87 9.91%
P/NAPS 1.38 1.61 1.81 1.70 1.39 3.64 2.56 -9.77%

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