[WASCO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.76%
YoY- 126.02%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,576,916 1,715,424 1,285,663 1,131,061 903,650 768,668 773,335 61.01%
PBT 50,320 76,936 97,959 121,108 124,658 63,676 59,049 -10.14%
Tax -30,822 -31,192 -12,752 -18,120 -17,514 -34,312 -33,511 -5.43%
NP 19,498 45,744 85,207 102,988 107,144 29,364 25,538 -16.50%
-
NP to SH 398 12,672 54,845 71,528 75,896 29,364 29,588 -94.38%
-
Tax Rate 61.25% 40.54% 13.02% 14.96% 14.05% 53.89% 56.75% -
Total Cost 1,557,418 1,669,680 1,200,456 1,028,073 796,506 739,304 747,797 63.30%
-
Net Worth 173,129 352,439 316,173 147,263 165,591 171,290 191,922 -6.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,969 - 16,167 7,012 10,349 - 15,993 -48.25%
Div Payout % 1,500.00% - 29.48% 9.80% 13.64% - 54.05% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 173,129 352,439 316,173 147,263 165,591 171,290 191,922 -6.65%
NOSH 198,999 395,999 359,287 350,627 344,981 349,571 399,837 -37.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.24% 2.67% 6.63% 9.11% 11.86% 3.82% 3.30% -
ROE 0.23% 3.60% 17.35% 48.57% 45.83% 17.14% 15.42% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 792.42 433.19 357.84 322.58 261.94 219.89 193.41 156.70%
EPS 0.20 3.20 15.30 20.40 22.00 8.40 7.40 -91.05%
DPS 3.00 0.00 4.50 2.00 3.00 0.00 4.00 -17.49%
NAPS 0.87 0.89 0.88 0.42 0.48 0.49 0.48 48.81%
Adjusted Per Share Value based on latest NOSH - 348,844
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 203.59 221.47 165.99 146.03 116.67 99.24 99.84 61.01%
EPS 0.05 1.64 7.08 9.23 9.80 3.79 3.82 -94.48%
DPS 0.77 0.00 2.09 0.91 1.34 0.00 2.06 -48.20%
NAPS 0.2235 0.455 0.4082 0.1901 0.2138 0.2211 0.2478 -6.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.30 2.08 1.97 2.01 1.94 1.88 2.04 -
P/RPS 0.29 0.48 0.55 0.62 0.74 0.85 1.05 -57.68%
P/EPS 1,150.00 65.00 12.91 9.85 8.82 22.38 27.57 1110.99%
EY 0.09 1.54 7.75 10.15 11.34 4.47 3.63 -91.55%
DY 1.30 0.00 2.28 1.00 1.55 0.00 1.96 -24.00%
P/NAPS 2.64 2.34 2.24 4.79 4.04 3.84 4.25 -27.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/06/06 13/03/06 29/11/05 18/08/05 24/05/05 23/02/05 -
Price 2.23 2.21 2.05 1.96 2.00 1.82 1.91 -
P/RPS 0.28 0.51 0.57 0.61 0.76 0.83 0.99 -57.01%
P/EPS 1,115.00 69.06 13.43 9.61 9.09 21.67 25.81 1139.70%
EY 0.09 1.45 7.45 10.41 11.00 4.62 3.87 -91.90%
DY 1.35 0.00 2.20 1.02 1.50 0.00 2.09 -25.33%
P/NAPS 2.56 2.48 2.33 4.67 4.17 3.71 3.98 -25.54%

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