[WASCO] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 33.63%
YoY- 99.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 768,668 773,335 759,988 766,250 753,288 691,034 702,929 6.13%
PBT 63,676 59,049 59,277 73,074 85,516 59,790 61,644 2.18%
Tax -34,312 -33,511 -33,030 -42,334 -56,552 -37,336 -42,585 -13.40%
NP 29,364 25,538 26,246 30,740 28,964 22,454 19,058 33.36%
-
NP to SH 29,364 29,588 31,646 38,706 28,964 22,538 19,170 32.84%
-
Tax Rate 53.89% 56.75% 55.72% 57.93% 66.13% 62.45% 69.08% -
Total Cost 739,304 747,797 733,741 735,510 724,324 668,580 683,870 5.32%
-
Net Worth 171,290 191,922 204,037 206,431 148,268 134,697 130,709 19.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 15,993 5,552 8,601 - 4,927 5,446 -
Div Payout % - 54.05% 17.54% 22.22% - 21.87% 28.41% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 171,290 191,922 204,037 206,431 148,268 134,697 130,709 19.73%
NOSH 349,571 399,837 416,403 430,066 344,809 328,529 326,772 4.59%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.82% 3.30% 3.45% 4.01% 3.85% 3.25% 2.71% -
ROE 17.14% 15.42% 15.51% 18.75% 19.53% 16.73% 14.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 219.89 193.41 182.51 178.17 218.46 210.34 215.11 1.47%
EPS 8.40 7.40 7.60 9.00 8.40 6.80 5.87 26.95%
DPS 0.00 4.00 1.33 2.00 0.00 1.50 1.67 -
NAPS 0.49 0.48 0.49 0.48 0.43 0.41 0.40 14.47%
Adjusted Per Share Value based on latest NOSH - 504,666
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 99.20 99.80 98.08 98.89 97.21 89.18 90.71 6.14%
EPS 3.79 3.82 4.08 5.00 3.74 2.91 2.47 32.99%
DPS 0.00 2.06 0.72 1.11 0.00 0.64 0.70 -
NAPS 0.2211 0.2477 0.2633 0.2664 0.1913 0.1738 0.1687 19.74%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.88 2.04 1.80 1.72 2.10 2.08 2.02 -
P/RPS 0.85 1.05 0.99 0.97 0.96 0.99 0.94 -6.48%
P/EPS 22.38 27.57 23.68 19.11 25.00 30.32 34.43 -24.94%
EY 4.47 3.63 4.22 5.23 4.00 3.30 2.90 33.40%
DY 0.00 1.96 0.74 1.16 0.00 0.72 0.83 -
P/NAPS 3.84 4.25 3.67 3.58 4.88 5.07 5.05 -16.67%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 23/02/05 24/11/04 25/08/04 26/05/04 25/02/04 20/11/03 -
Price 1.82 1.91 2.10 1.48 1.60 2.05 2.03 -
P/RPS 0.83 0.99 1.15 0.83 0.73 0.97 0.94 -7.95%
P/EPS 21.67 25.81 27.63 16.44 19.05 29.88 34.60 -26.77%
EY 4.62 3.87 3.62 6.08 5.25 3.35 2.89 36.68%
DY 0.00 2.09 0.63 1.35 0.00 0.73 0.82 -
P/NAPS 3.71 3.98 4.29 3.08 3.72 5.00 5.08 -18.88%

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