[WASCO] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -20.1%
YoY- 562.07%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 753,288 691,034 702,929 726,240 763,340 648,856 641,929 11.24%
PBT 85,516 59,790 61,644 61,760 81,616 311,445 405,468 -64.53%
Tax -56,552 -37,336 -42,585 -42,448 -57,520 -300,718 -397,086 -72.69%
NP 28,964 22,454 19,058 19,312 24,096 10,727 8,381 128.40%
-
NP to SH 28,964 22,538 19,170 19,412 24,296 10,727 8,381 128.40%
-
Tax Rate 66.13% 62.45% 69.08% 68.73% 70.48% 96.56% 97.93% -
Total Cost 724,324 668,580 683,870 706,928 739,244 638,129 633,548 9.32%
-
Net Worth 148,268 134,697 130,709 122,942 115,406 63,609 46,633 116.07%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,927 5,446 - - 2,352 - -
Div Payout % - 21.87% 28.41% - - 21.93% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 148,268 134,697 130,709 122,942 115,406 63,609 46,633 116.07%
NOSH 344,809 328,529 326,772 323,533 319,684 188,192 146,186 77.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.85% 3.25% 2.71% 2.66% 3.16% 1.65% 1.31% -
ROE 19.53% 16.73% 14.67% 15.79% 21.05% 16.86% 17.97% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 218.46 210.34 215.11 224.47 238.78 344.78 439.12 -37.18%
EPS 8.40 6.80 5.87 6.00 7.60 5.70 5.73 29.01%
DPS 0.00 1.50 1.67 0.00 0.00 1.25 0.00 -
NAPS 0.43 0.41 0.40 0.38 0.361 0.338 0.319 22.00%
Adjusted Per Share Value based on latest NOSH - 330,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 97.25 89.22 90.75 93.76 98.55 83.77 82.88 11.23%
EPS 3.74 2.91 2.48 2.51 3.14 1.38 1.08 128.71%
DPS 0.00 0.64 0.70 0.00 0.00 0.30 0.00 -
NAPS 0.1914 0.1739 0.1688 0.1587 0.149 0.0821 0.0602 116.06%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.10 2.08 2.02 1.34 0.90 0.87 0.92 -
P/RPS 0.96 0.99 0.94 0.60 0.38 0.25 0.21 175.19%
P/EPS 25.00 30.32 34.43 22.33 11.84 15.26 16.05 34.33%
EY 4.00 3.30 2.90 4.48 8.44 6.55 6.23 -25.55%
DY 0.00 0.72 0.83 0.00 0.00 1.44 0.00 -
P/NAPS 4.88 5.07 5.05 3.53 2.49 2.57 2.88 42.08%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 -
Price 1.60 2.05 2.03 1.74 0.98 0.89 0.88 -
P/RPS 0.73 0.97 0.94 0.78 0.41 0.26 0.20 136.87%
P/EPS 19.05 29.88 34.60 29.00 12.89 15.61 15.35 15.46%
EY 5.25 3.35 2.89 3.45 7.76 6.40 6.52 -13.43%
DY 0.00 0.73 0.82 0.00 0.00 1.40 0.00 -
P/NAPS 3.72 5.00 5.08 4.58 2.71 2.63 2.76 21.99%

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