[WASCO] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 11.02%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,889,111 1,523,356 1,950,308 2,343,194 1,927,607 1,621,073 1,289,538 6.56%
PBT 173,268 86,156 245,782 152,913 114,065 72,931 99,116 9.75%
Tax -42,029 -21,204 -39,543 -19,864 -18,232 -21,676 -19,699 13.45%
NP 131,239 64,952 206,239 133,049 95,833 51,255 79,417 8.72%
-
NP to SH 110,374 55,981 121,322 115,596 85,919 37,548 54,971 12.31%
-
Tax Rate 24.26% 24.61% 16.09% 12.99% 15.98% 29.72% 19.87% -
Total Cost 1,757,872 1,458,404 1,744,069 2,210,145 1,831,774 1,569,818 1,210,121 6.41%
-
Net Worth 1,030,222 990,719 1,006,488 885,428 689,914 363,526 427,080 15.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 46,486 34,813 57,760 43,988 35,572 19,102 15,095 20.60%
Div Payout % 42.12% 62.19% 47.61% 38.05% 41.40% 50.87% 27.46% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,030,222 990,719 1,006,488 885,428 689,914 363,526 427,080 15.79%
NOSH 774,888 773,999 774,222 737,857 627,195 386,730 331,249 15.20%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.95% 4.26% 10.57% 5.68% 4.97% 3.16% 6.16% -
ROE 10.71% 5.65% 12.05% 13.06% 12.45% 10.33% 12.87% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 243.88 196.82 251.91 317.57 307.34 419.17 389.29 -7.49%
EPS 14.25 7.23 15.67 15.67 13.70 9.71 16.60 -2.51%
DPS 6.00 4.50 7.46 5.96 5.67 4.94 4.56 4.67%
NAPS 1.33 1.28 1.30 1.20 1.10 0.94 1.2893 0.51%
Adjusted Per Share Value based on latest NOSH - 737,857
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 243.79 196.59 251.69 302.39 248.76 209.20 166.42 6.56%
EPS 14.24 7.22 15.66 14.92 11.09 4.85 7.09 12.31%
DPS 6.00 4.49 7.45 5.68 4.59 2.47 1.95 20.59%
NAPS 1.3295 1.2785 1.2989 1.1427 0.8903 0.4691 0.5512 15.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.07 2.07 2.35 1.00 3.94 2.13 1.97 -
P/RPS 0.85 1.05 0.93 0.31 1.28 0.51 0.51 8.88%
P/EPS 14.53 28.62 15.00 6.38 28.76 21.94 11.87 3.42%
EY 6.88 3.49 6.67 15.67 3.48 4.56 8.42 -3.30%
DY 2.90 2.17 3.17 5.96 1.44 2.32 2.31 3.86%
P/NAPS 1.56 1.62 1.81 0.83 3.58 2.27 1.53 0.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 17/02/11 23/02/10 26/02/09 29/02/08 26/02/07 13/03/06 -
Price 2.00 2.31 2.32 1.12 2.20 2.60 2.05 -
P/RPS 0.82 1.17 0.92 0.35 0.72 0.62 0.53 7.54%
P/EPS 14.04 31.94 14.81 7.15 16.06 26.78 12.35 2.15%
EY 7.12 3.13 6.75 13.99 6.23 3.73 8.10 -2.12%
DY 3.00 1.95 3.22 5.32 2.58 1.90 2.22 5.14%
P/NAPS 1.50 1.80 1.78 0.93 2.00 2.77 1.59 -0.96%

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