[WASCO] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.6%
YoY- 128.82%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,523,356 1,950,308 2,343,194 1,927,607 1,621,073 1,289,538 773,335 11.95%
PBT 86,156 245,782 152,913 114,065 72,931 99,116 59,049 6.49%
Tax -21,204 -39,543 -19,864 -18,232 -21,676 -19,699 -33,511 -7.34%
NP 64,952 206,239 133,049 95,833 51,255 79,417 25,538 16.82%
-
NP to SH 55,981 121,322 115,596 85,919 37,548 54,971 25,538 13.96%
-
Tax Rate 24.61% 16.09% 12.99% 15.98% 29.72% 19.87% 56.75% -
Total Cost 1,458,404 1,744,069 2,210,145 1,831,774 1,569,818 1,210,121 747,797 11.77%
-
Net Worth 990,719 1,006,488 885,428 689,914 363,526 427,080 165,261 34.76%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 34,813 57,760 43,988 35,572 19,102 15,095 10,211 22.66%
Div Payout % 62.19% 47.61% 38.05% 41.40% 50.87% 27.46% 39.98% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 990,719 1,006,488 885,428 689,914 363,526 427,080 165,261 34.76%
NOSH 773,999 774,222 737,857 627,195 386,730 331,249 344,294 14.44%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.26% 10.57% 5.68% 4.97% 3.16% 6.16% 3.30% -
ROE 5.65% 12.05% 13.06% 12.45% 10.33% 12.87% 15.45% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 196.82 251.91 317.57 307.34 419.17 389.29 224.61 -2.17%
EPS 7.23 15.67 15.67 13.70 9.71 16.60 7.42 -0.43%
DPS 4.50 7.46 5.96 5.67 4.94 4.56 2.97 7.16%
NAPS 1.28 1.30 1.20 1.10 0.94 1.2893 0.48 17.75%
Adjusted Per Share Value based on latest NOSH - 627,195
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 196.68 251.80 302.52 248.87 209.29 166.49 99.84 11.95%
EPS 7.23 15.66 14.92 11.09 4.85 7.10 3.30 13.95%
DPS 4.49 7.46 5.68 4.59 2.47 1.95 1.32 22.62%
NAPS 1.2791 1.2994 1.1432 0.8907 0.4693 0.5514 0.2134 34.75%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.07 2.35 1.00 3.94 2.13 1.97 2.04 -
P/RPS 1.05 0.93 0.31 1.28 0.51 0.51 0.91 2.41%
P/EPS 28.62 15.00 6.38 28.76 21.94 11.87 27.50 0.66%
EY 3.49 6.67 15.67 3.48 4.56 8.42 3.64 -0.69%
DY 2.17 3.17 5.96 1.44 2.32 2.31 1.45 6.94%
P/NAPS 1.62 1.81 0.83 3.58 2.27 1.53 4.25 -14.84%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/02/11 23/02/10 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 -
Price 2.31 2.32 1.12 2.20 2.60 2.05 1.91 -
P/RPS 1.17 0.92 0.35 0.72 0.62 0.53 0.85 5.46%
P/EPS 31.94 14.81 7.15 16.06 26.78 12.35 25.75 3.65%
EY 3.13 6.75 13.99 6.23 3.73 8.10 3.88 -3.51%
DY 1.95 3.22 5.32 2.58 1.90 2.22 1.55 3.89%
P/NAPS 1.80 1.78 0.93 2.00 2.77 1.59 3.98 -12.38%

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