[WASCO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4316.75%
YoY- -75.42%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,768,218 1,716,624 1,624,495 1,544,721 1,576,916 1,715,424 1,285,663 23.74%
PBT 124,006 142,608 71,356 52,204 50,320 76,936 97,959 17.07%
Tax -33,252 -40,020 -21,168 -24,449 -30,822 -31,192 -12,752 89.78%
NP 90,754 102,588 50,188 27,754 19,498 45,744 85,207 4.30%
-
NP to SH 71,720 72,144 37,414 17,578 398 12,672 54,845 19.64%
-
Tax Rate 26.81% 28.06% 29.67% 46.83% 61.25% 40.54% 13.02% -
Total Cost 1,677,464 1,614,036 1,574,307 1,516,966 1,557,418 1,669,680 1,200,456 25.06%
-
Net Worth 527,352 0 363,867 345,110 173,129 352,439 316,173 40.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 21,094 - 19,354 7,755 5,969 - 16,167 19.46%
Div Payout % 29.41% - 51.73% 44.12% 1,500.00% - 29.48% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 527,352 0 363,867 345,110 173,129 352,439 316,173 40.77%
NOSH 527,352 400,800 387,092 387,764 198,999 395,999 359,287 29.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.13% 5.98% 3.09% 1.80% 1.24% 2.67% 6.63% -
ROE 13.60% 0.00% 10.28% 5.09% 0.23% 3.60% 17.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 335.30 428.30 419.67 398.37 792.42 433.19 357.84 -4.25%
EPS 11.28 11.48 6.00 4.53 0.20 3.20 15.30 -18.43%
DPS 4.00 0.00 5.00 2.00 3.00 0.00 4.50 -7.57%
NAPS 1.00 0.00 0.94 0.89 0.87 0.89 0.88 8.92%
Adjusted Per Share Value based on latest NOSH - 381,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 228.19 221.53 209.64 199.35 203.50 221.38 165.92 23.74%
EPS 9.26 9.31 4.83 2.27 0.05 1.64 7.08 19.65%
DPS 2.72 0.00 2.50 1.00 0.77 0.00 2.09 19.25%
NAPS 0.6806 0.00 0.4696 0.4454 0.2234 0.4548 0.408 40.78%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.72 2.70 2.13 2.19 2.30 2.08 1.97 -
P/RPS 1.11 0.63 0.51 0.55 0.29 0.48 0.55 59.90%
P/EPS 27.35 15.00 22.04 48.31 1,150.00 65.00 12.91 65.17%
EY 3.66 6.67 4.54 2.07 0.09 1.54 7.75 -39.43%
DY 1.08 0.00 2.35 0.91 1.30 0.00 2.28 -39.31%
P/NAPS 3.72 0.00 2.27 2.46 2.64 2.34 2.24 40.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 19/06/06 13/03/06 -
Price 3.64 3.66 2.60 2.12 2.23 2.21 2.05 -
P/RPS 1.09 0.85 0.62 0.53 0.28 0.51 0.57 54.24%
P/EPS 26.76 20.33 26.90 46.76 1,115.00 69.06 13.43 58.54%
EY 3.74 4.92 3.72 2.14 0.09 1.45 7.45 -36.91%
DY 1.10 0.00 1.92 0.94 1.35 0.00 2.20 -37.08%
P/NAPS 3.64 0.00 2.77 2.38 2.56 2.48 2.33 34.74%

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