[WASCO] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 39.6%
YoY- 3.19%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,923,308 2,269,288 2,008,978 1,621,373 1,526,227 777,180 688,521 18.66%
PBT 229,232 174,758 111,594 89,349 102,431 53,589 60,765 24.75%
Tax -41,473 -26,425 -8,055 -23,883 -18,919 -27,951 -37,094 1.87%
NP 187,759 148,333 103,539 65,466 83,512 25,638 23,671 41.19%
-
NP to SH 112,622 112,321 96,882 52,416 50,798 25,638 23,705 29.64%
-
Tax Rate 18.09% 15.12% 7.22% 26.73% 18.47% 52.16% 61.05% -
Total Cost 1,735,549 2,120,955 1,905,439 1,555,907 1,442,715 751,542 664,850 17.33%
-
Net Worth 953,343 938,169 743,739 0 352,439 171,290 148,268 36.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 57,760 43,988 35,572 19,102 15,095 10,211 4,976 50.44%
Div Payout % 51.29% 39.16% 36.72% 36.44% 29.72% 39.83% 20.99% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 953,343 938,169 743,739 0 352,439 171,290 148,268 36.34%
NOSH 756,622 756,588 682,329 400,800 395,999 349,571 344,809 13.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.76% 6.54% 5.15% 4.04% 5.47% 3.30% 3.44% -
ROE 11.81% 11.97% 13.03% 0.00% 14.41% 14.97% 15.99% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 254.20 299.94 294.43 404.53 385.41 222.32 199.68 4.10%
EPS 14.88 14.85 14.20 13.08 12.83 7.33 6.87 13.74%
DPS 7.63 5.81 5.21 4.77 3.81 2.92 1.44 32.01%
NAPS 1.26 1.24 1.09 0.00 0.89 0.49 0.43 19.61%
Adjusted Per Share Value based on latest NOSH - 400,800
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 248.31 292.98 259.37 209.33 197.05 100.34 88.89 18.66%
EPS 14.54 14.50 12.51 6.77 6.56 3.31 3.06 29.64%
DPS 7.46 5.68 4.59 2.47 1.95 1.32 0.64 50.54%
NAPS 1.2308 1.2112 0.9602 0.00 0.455 0.2211 0.1914 36.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.60 1.30 2.07 2.70 2.08 1.88 2.10 -
P/RPS 1.02 0.43 0.70 0.67 0.54 0.85 1.05 -0.48%
P/EPS 17.47 8.76 14.58 20.65 16.21 25.63 30.55 -8.89%
EY 5.72 11.42 6.86 4.84 6.17 3.90 3.27 9.76%
DY 2.94 4.47 2.52 1.77 1.83 1.55 0.69 27.31%
P/NAPS 2.06 1.05 1.90 0.00 2.34 3.84 4.88 -13.38%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 26/05/08 25/05/07 19/06/06 24/05/05 26/05/04 -
Price 2.21 1.81 2.37 3.66 2.21 1.82 1.60 -
P/RPS 0.87 0.60 0.80 0.90 0.57 0.82 0.80 1.40%
P/EPS 14.85 12.19 16.69 27.99 17.23 24.82 23.27 -7.20%
EY 6.74 8.20 5.99 3.57 5.80 4.03 4.30 7.77%
DY 3.45 3.21 2.20 1.30 1.72 1.60 0.90 25.08%
P/NAPS 1.75 1.46 2.17 0.00 2.48 3.71 3.72 -11.80%

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