[WASCO] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1.9%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,951,552 1,889,111 1,523,356 1,950,308 2,343,194 1,927,607 1,621,073 3.13%
PBT 82,481 173,268 86,156 245,782 152,913 114,065 72,931 2.07%
Tax -21,853 -42,029 -21,204 -39,543 -19,864 -18,232 -21,676 0.13%
NP 60,628 131,239 64,952 206,239 133,049 95,833 51,255 2.83%
-
NP to SH 52,538 110,374 55,981 121,322 115,596 85,919 37,548 5.75%
-
Tax Rate 26.49% 24.26% 24.61% 16.09% 12.99% 15.98% 29.72% -
Total Cost 1,890,924 1,757,872 1,458,404 1,744,069 2,210,145 1,831,774 1,569,818 3.14%
-
Net Worth 985,788 1,030,222 990,719 1,006,488 885,428 689,914 363,526 18.07%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 53,669 46,486 34,813 57,760 43,988 35,572 19,102 18.76%
Div Payout % 102.15% 42.12% 62.19% 47.61% 38.05% 41.40% 50.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 985,788 1,030,222 990,719 1,006,488 885,428 689,914 363,526 18.07%
NOSH 774,888 774,888 773,999 774,222 737,857 627,195 386,730 12.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.11% 6.95% 4.26% 10.57% 5.68% 4.97% 3.16% -
ROE 5.33% 10.71% 5.65% 12.05% 13.06% 12.45% 10.33% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 253.40 243.88 196.82 251.91 317.57 307.34 419.17 -8.03%
EPS 6.82 14.25 7.23 15.67 15.67 13.70 9.71 -5.71%
DPS 7.00 6.00 4.50 7.46 5.96 5.67 4.94 5.97%
NAPS 1.28 1.33 1.28 1.30 1.20 1.10 0.94 5.27%
Adjusted Per Share Value based on latest NOSH - 774,222
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 251.96 243.90 196.68 251.80 302.52 248.87 209.29 3.13%
EPS 6.78 14.25 7.23 15.66 14.92 11.09 4.85 5.73%
DPS 6.93 6.00 4.49 7.46 5.68 4.59 2.47 18.74%
NAPS 1.2727 1.3301 1.2791 1.2994 1.1432 0.8907 0.4693 18.07%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.65 2.07 2.07 2.35 1.00 3.94 2.13 -
P/RPS 0.65 0.85 1.05 0.93 0.31 1.28 0.51 4.12%
P/EPS 24.19 14.53 28.62 15.00 6.38 28.76 21.94 1.63%
EY 4.13 6.88 3.49 6.67 15.67 3.48 4.56 -1.63%
DY 4.24 2.90 2.17 3.17 5.96 1.44 2.32 10.56%
P/NAPS 1.29 1.56 1.62 1.81 0.83 3.58 2.27 -8.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 17/02/11 23/02/10 26/02/09 29/02/08 26/02/07 -
Price 1.66 2.00 2.31 2.32 1.12 2.20 2.60 -
P/RPS 0.66 0.82 1.17 0.92 0.35 0.72 0.62 1.04%
P/EPS 24.33 14.04 31.94 14.81 7.15 16.06 26.78 -1.58%
EY 4.11 7.12 3.13 6.75 13.99 6.23 3.73 1.62%
DY 4.22 3.00 1.95 3.22 5.32 2.58 1.90 14.21%
P/NAPS 1.30 1.50 1.80 1.78 0.93 2.00 2.77 -11.83%

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