[WASCO] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.83%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,879,773 1,604,633 1,923,308 2,269,288 2,008,978 1,621,373 1,526,227 3.53%
PBT 128,243 116,362 229,232 174,758 111,594 89,349 102,431 3.81%
Tax -24,517 -29,822 -41,473 -26,425 -8,055 -23,883 -18,919 4.41%
NP 103,726 86,540 187,759 148,333 103,539 65,466 83,512 3.67%
-
NP to SH 84,790 82,325 112,622 112,321 96,882 52,416 50,798 8.90%
-
Tax Rate 19.12% 25.63% 18.09% 15.12% 7.22% 26.73% 18.47% -
Total Cost 1,776,047 1,518,093 1,735,549 2,120,955 1,905,439 1,555,907 1,442,715 3.52%
-
Net Worth 1,012,914 1,009,095 953,343 938,169 743,739 0 352,439 19.21%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 46,486 34,813 57,760 43,988 35,572 19,102 15,095 20.59%
Div Payout % 54.83% 42.29% 51.29% 39.16% 36.72% 36.44% 29.72% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,012,914 1,009,095 953,343 938,169 743,739 0 352,439 19.21%
NOSH 774,888 770,301 756,622 756,588 682,329 400,800 395,999 11.82%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.52% 5.39% 9.76% 6.54% 5.15% 4.04% 5.47% -
ROE 8.37% 8.16% 11.81% 11.97% 13.03% 0.00% 14.41% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 243.11 208.31 254.20 299.94 294.43 404.53 385.41 -7.38%
EPS 10.97 10.69 14.88 14.85 14.20 13.08 12.83 -2.57%
DPS 6.00 4.50 7.63 5.81 5.21 4.77 3.81 7.85%
NAPS 1.31 1.31 1.26 1.24 1.09 0.00 0.89 6.64%
Adjusted Per Share Value based on latest NOSH - 756,588
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 242.69 207.17 248.31 292.98 259.37 209.33 197.05 3.52%
EPS 10.95 10.63 14.54 14.50 12.51 6.77 6.56 8.90%
DPS 6.00 4.49 7.46 5.68 4.59 2.47 1.95 20.58%
NAPS 1.3077 1.3028 1.2308 1.2112 0.9602 0.00 0.455 19.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 2.11 2.60 1.30 2.07 2.70 2.08 -
P/RPS 0.85 1.01 1.02 0.43 0.70 0.67 0.54 7.84%
P/EPS 18.88 19.74 17.47 8.76 14.58 20.65 16.21 2.57%
EY 5.30 5.07 5.72 11.42 6.86 4.84 6.17 -2.49%
DY 2.90 2.13 2.94 4.47 2.52 1.77 1.83 7.96%
P/NAPS 1.58 1.61 2.06 1.05 1.90 0.00 2.34 -6.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 11/05/11 31/05/10 29/05/09 26/05/08 25/05/07 19/06/06 -
Price 1.91 2.18 2.21 1.81 2.37 3.66 2.21 -
P/RPS 0.79 1.05 0.87 0.60 0.80 0.90 0.57 5.58%
P/EPS 17.42 20.40 14.85 12.19 16.69 27.99 17.23 0.18%
EY 5.74 4.90 6.74 8.20 5.99 3.57 5.80 -0.17%
DY 3.14 2.06 3.45 3.21 2.20 1.30 1.72 10.54%
P/NAPS 1.46 1.66 1.75 1.46 2.17 0.00 2.48 -8.44%

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