[WASCO] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -0.59%
YoY- 17920.1%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,042,108 1,955,345 1,928,465 1,768,218 1,716,624 1,624,495 1,544,721 20.43%
PBT 132,724 116,141 131,028 124,006 142,608 71,356 52,204 86.17%
Tax 688 -18,473 -30,338 -33,252 -40,020 -21,168 -24,449 -
NP 133,412 97,668 100,689 90,754 102,588 50,188 27,754 184.55%
-
NP to SH 115,996 85,919 80,272 71,720 72,144 37,414 17,578 251.41%
-
Tax Rate -0.52% 15.91% 23.15% 26.81% 28.06% 29.67% 46.83% -
Total Cost 1,908,696 1,857,677 1,827,776 1,677,464 1,614,036 1,574,307 1,516,966 16.53%
-
Net Worth 743,739 694,933 550,139 527,352 0 363,867 345,110 66.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 37,905 13,839 21,094 - 19,354 7,755 -
Div Payout % - 44.12% 17.24% 29.41% - 51.73% 44.12% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 743,739 694,933 550,139 527,352 0 363,867 345,110 66.76%
NOSH 682,329 631,757 518,999 527,352 400,800 387,092 387,764 45.70%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.53% 4.99% 5.22% 5.13% 5.98% 3.09% 1.80% -
ROE 15.60% 12.36% 14.59% 13.60% 0.00% 10.28% 5.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 299.28 309.51 371.57 335.30 428.30 419.67 398.37 -17.34%
EPS 17.00 13.60 15.47 11.28 11.48 6.00 4.53 141.29%
DPS 0.00 6.00 2.67 4.00 0.00 5.00 2.00 -
NAPS 1.09 1.10 1.06 1.00 0.00 0.94 0.89 14.45%
Adjusted Per Share Value based on latest NOSH - 524,235
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 263.65 252.45 248.98 228.29 221.63 209.73 199.43 20.43%
EPS 14.98 11.09 10.36 9.26 9.31 4.83 2.27 251.41%
DPS 0.00 4.89 1.79 2.72 0.00 2.50 1.00 -
NAPS 0.9602 0.8972 0.7103 0.6808 0.00 0.4698 0.4456 66.75%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.07 3.94 3.80 3.72 2.70 2.13 2.19 -
P/RPS 0.69 1.27 1.02 1.11 0.63 0.51 0.55 16.30%
P/EPS 12.18 28.97 24.57 27.35 15.00 22.04 48.31 -60.05%
EY 8.21 3.45 4.07 3.66 6.67 4.54 2.07 150.35%
DY 0.00 1.52 0.70 1.08 0.00 2.35 0.91 -
P/NAPS 1.90 3.58 3.58 3.72 0.00 2.27 2.46 -15.80%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 -
Price 2.37 2.20 3.66 3.64 3.66 2.60 2.12 -
P/RPS 0.79 0.71 0.99 1.09 0.85 0.62 0.53 30.45%
P/EPS 13.94 16.18 23.66 26.76 20.33 26.90 46.76 -55.34%
EY 7.17 6.18 4.23 3.74 4.92 3.72 2.14 123.74%
DY 0.00 2.73 0.73 1.10 0.00 1.92 0.94 -
P/NAPS 2.17 2.00 3.45 3.64 0.00 2.77 2.38 -5.96%

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