[WASCO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.32%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,001,944 1,772,127 1,581,198 2,073,976 2,273,452 1,881,143 1,599,783 3.80%
PBT 106,333 175,024 121,045 216,528 129,888 129,973 47,438 14.38%
Tax -29,108 -36,625 -33,646 -21,792 -13,354 -25,852 -19,626 6.78%
NP 77,225 138,399 87,399 194,736 116,534 104,121 27,812 18.53%
-
NP to SH 66,821 115,622 66,053 123,670 104,123 84,568 14,509 28.95%
-
Tax Rate 27.37% 20.93% 27.80% 10.06% 10.28% 19.89% 41.37% -
Total Cost 1,924,719 1,633,728 1,493,799 1,879,240 2,156,918 1,777,022 1,571,971 3.42%
-
Net Worth 1,001,653 996,208 944,214 984,980 850,640 517,957 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 46,101 42,598 53,865 41,494 46,940 24,020 15,504 19.89%
Div Payout % 68.99% 36.84% 81.55% 33.55% 45.08% 28.40% 106.86% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,001,653 996,208 944,214 984,980 850,640 517,957 0 -
NOSH 774,888 760,464 761,463 775,575 727,043 517,957 381,911 12.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.86% 7.81% 5.53% 9.39% 5.13% 5.53% 1.74% -
ROE 6.67% 11.61% 7.00% 12.56% 12.24% 16.33% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 257.82 233.03 207.65 267.41 312.70 363.18 418.89 -7.76%
EPS 8.61 15.20 8.67 15.95 14.32 16.33 3.80 14.59%
DPS 6.00 5.50 6.96 5.35 6.46 4.64 4.06 6.71%
NAPS 1.29 1.31 1.24 1.27 1.17 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 775,575
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 258.35 228.69 204.06 267.65 293.39 242.76 206.45 3.80%
EPS 8.62 14.92 8.52 15.96 13.44 10.91 1.87 28.97%
DPS 5.95 5.50 6.95 5.35 6.06 3.10 2.00 19.90%
NAPS 1.2926 1.2856 1.2185 1.2711 1.0978 0.6684 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 1.97 2.16 2.41 1.25 3.80 2.19 -
P/RPS 0.68 0.85 1.04 0.90 0.40 1.05 0.52 4.56%
P/EPS 20.34 12.96 24.90 15.11 8.73 23.27 57.65 -15.92%
EY 4.92 7.72 4.02 6.62 11.46 4.30 1.73 19.01%
DY 3.43 2.79 3.22 2.22 5.17 1.22 1.85 10.82%
P/NAPS 1.36 1.50 1.74 1.90 1.07 3.80 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 15/11/11 30/11/10 19/11/09 28/11/08 29/11/07 30/11/06 -
Price 1.80 2.05 2.02 2.41 1.07 3.66 2.12 -
P/RPS 0.70 0.88 0.97 0.90 0.34 1.01 0.51 5.41%
P/EPS 20.92 13.48 23.29 15.11 7.47 22.42 55.80 -15.07%
EY 4.78 7.42 4.29 6.62 13.38 4.46 1.79 17.76%
DY 3.33 2.68 3.45 2.22 6.03 1.27 1.91 9.69%
P/NAPS 1.40 1.56 1.63 1.90 0.91 3.66 0.00 -

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
Post a Comment