[WASCO] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.52%
YoY- 482.87%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,581,198 2,073,976 2,273,452 1,881,143 1,599,783 1,051,640 733,828 13.64%
PBT 121,045 216,528 129,888 129,973 47,438 105,422 58,015 13.03%
Tax -33,646 -21,792 -13,354 -25,852 -19,626 -27,148 -30,170 1.83%
NP 87,399 194,736 116,534 104,121 27,812 78,274 27,845 20.99%
-
NP to SH 66,053 123,670 104,123 84,568 14,509 59,499 27,845 15.47%
-
Tax Rate 27.80% 10.06% 10.28% 19.89% 41.37% 25.75% 52.00% -
Total Cost 1,493,799 1,879,240 2,156,918 1,777,022 1,571,971 973,366 705,983 13.29%
-
Net Worth 944,214 984,980 850,640 517,957 0 146,514 178,931 31.92%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 53,865 41,494 46,940 24,020 15,504 10,322 10,022 32.33%
Div Payout % 81.55% 33.55% 45.08% 28.40% 106.86% 17.35% 36.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 944,214 984,980 850,640 517,957 0 146,514 178,931 31.92%
NOSH 761,463 775,575 727,043 517,957 381,911 348,844 365,166 13.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.53% 9.39% 5.13% 5.53% 1.74% 7.44% 3.79% -
ROE 7.00% 12.56% 12.24% 16.33% 0.00% 40.61% 15.56% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 207.65 267.41 312.70 363.18 418.89 301.46 200.96 0.54%
EPS 8.67 15.95 14.32 16.33 3.80 17.06 7.63 2.15%
DPS 6.96 5.35 6.46 4.64 4.06 3.00 2.74 16.80%
NAPS 1.24 1.27 1.17 1.00 0.00 0.42 0.49 16.72%
Adjusted Per Share Value based on latest NOSH - 517,957
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 204.14 267.76 293.52 242.87 206.54 135.77 94.74 13.64%
EPS 8.53 15.97 13.44 10.92 1.87 7.68 3.59 15.50%
DPS 6.95 5.36 6.06 3.10 2.00 1.33 1.29 32.38%
NAPS 1.219 1.2717 1.0982 0.6687 0.00 0.1892 0.231 31.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.16 2.41 1.25 3.80 2.19 2.01 1.80 -
P/RPS 1.04 0.90 0.40 1.05 0.52 0.67 0.90 2.43%
P/EPS 24.90 15.11 8.73 23.27 57.65 11.78 23.61 0.89%
EY 4.02 6.62 11.46 4.30 1.73 8.49 4.24 -0.88%
DY 3.22 2.22 5.17 1.22 1.85 1.49 1.52 13.32%
P/NAPS 1.74 1.90 1.07 3.80 0.00 4.79 3.67 -11.69%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 19/11/09 28/11/08 29/11/07 30/11/06 29/11/05 24/11/04 -
Price 2.02 2.41 1.07 3.66 2.12 1.96 2.10 -
P/RPS 0.97 0.90 0.34 1.01 0.51 0.65 1.04 -1.15%
P/EPS 23.29 15.11 7.47 22.42 55.80 11.49 27.54 -2.75%
EY 4.29 6.62 13.38 4.46 1.79 8.70 3.63 2.82%
DY 3.45 2.22 6.03 1.27 1.91 1.53 1.31 17.50%
P/NAPS 1.63 1.90 0.91 3.66 0.00 4.67 4.29 -14.88%

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