[WASCO] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.91%
YoY- -46.59%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,748,607 2,001,944 1,772,127 1,581,198 2,073,976 2,273,452 1,881,143 -1.20%
PBT 33,788 106,333 175,024 121,045 216,528 129,888 129,973 -20.09%
Tax -22,400 -29,108 -36,625 -33,646 -21,792 -13,354 -25,852 -2.35%
NP 11,388 77,225 138,399 87,399 194,736 116,534 104,121 -30.82%
-
NP to SH 16,935 66,821 115,622 66,053 123,670 104,123 84,568 -23.49%
-
Tax Rate 66.30% 27.37% 20.93% 27.80% 10.06% 10.28% 19.89% -
Total Cost 1,737,219 1,924,719 1,633,728 1,493,799 1,879,240 2,156,918 1,777,022 -0.37%
-
Net Worth 963,224 1,001,653 996,208 944,214 984,980 850,640 517,957 10.88%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 46,271 46,101 42,598 53,865 41,494 46,940 24,020 11.53%
Div Payout % 273.23% 68.99% 36.84% 81.55% 33.55% 45.08% 28.40% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 963,224 1,001,653 996,208 944,214 984,980 850,640 517,957 10.88%
NOSH 774,888 774,888 760,464 761,463 775,575 727,043 517,957 6.93%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.65% 3.86% 7.81% 5.53% 9.39% 5.13% 5.53% -
ROE 1.76% 6.67% 11.61% 7.00% 12.56% 12.24% 16.33% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 228.74 257.82 233.03 207.65 267.41 312.70 363.18 -7.40%
EPS 2.22 8.61 15.20 8.67 15.95 14.32 16.33 -28.27%
DPS 6.00 6.00 5.50 6.96 5.35 6.46 4.64 4.37%
NAPS 1.26 1.29 1.31 1.24 1.27 1.17 1.00 3.92%
Adjusted Per Share Value based on latest NOSH - 761,463
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 225.76 258.47 228.79 204.14 267.76 293.52 242.87 -1.20%
EPS 2.19 8.63 14.93 8.53 15.97 13.44 10.92 -23.47%
DPS 5.97 5.95 5.50 6.95 5.36 6.06 3.10 11.53%
NAPS 1.2436 1.2932 1.2862 1.219 1.2717 1.0982 0.6687 10.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.70 1.75 1.97 2.16 2.41 1.25 3.80 -
P/RPS 0.74 0.68 0.85 1.04 0.90 0.40 1.05 -5.65%
P/EPS 76.74 20.34 12.96 24.90 15.11 8.73 23.27 21.98%
EY 1.30 4.92 7.72 4.02 6.62 11.46 4.30 -18.06%
DY 3.53 3.43 2.79 3.22 2.22 5.17 1.22 19.35%
P/NAPS 1.35 1.36 1.50 1.74 1.90 1.07 3.80 -15.82%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 15/11/11 30/11/10 19/11/09 28/11/08 29/11/07 -
Price 1.72 1.80 2.05 2.02 2.41 1.07 3.66 -
P/RPS 0.75 0.70 0.88 0.97 0.90 0.34 1.01 -4.83%
P/EPS 77.64 20.92 13.48 23.29 15.11 7.47 22.42 22.97%
EY 1.29 4.78 7.42 4.29 6.62 13.38 4.46 -18.66%
DY 3.49 3.33 2.68 3.45 2.22 6.03 1.27 18.33%
P/NAPS 1.37 1.40 1.56 1.63 1.90 0.91 3.66 -15.09%

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