[WASCO] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 27.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 702,929 726,240 763,340 648,856 641,929 611,290 546,448 18.26%
PBT 61,644 61,760 81,616 311,445 405,468 575,664 1,116,428 -85.47%
Tax -42,585 -42,448 -57,520 -300,718 -397,086 -572,732 -39,780 4.64%
NP 19,058 19,312 24,096 10,727 8,381 2,932 1,076,648 -93.19%
-
NP to SH 19,170 19,412 24,296 10,727 8,381 2,932 1,076,648 -93.16%
-
Tax Rate 69.08% 68.73% 70.48% 96.56% 97.93% 99.49% 3.56% -
Total Cost 683,870 706,928 739,244 638,129 633,548 608,358 -530,200 -
-
Net Worth 130,709 122,942 115,406 63,609 46,633 10,995 4,591,586 -90.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,446 - - 2,352 - - - -
Div Payout % 28.41% - - 21.93% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 130,709 122,942 115,406 63,609 46,633 10,995 4,591,586 -90.65%
NOSH 326,772 323,533 319,684 188,192 146,186 36,650 15,833,058 -92.45%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.71% 2.66% 3.16% 1.65% 1.31% 0.48% 197.03% -
ROE 14.67% 15.79% 21.05% 16.86% 17.97% 26.67% 23.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 215.11 224.47 238.78 344.78 439.12 1,667.91 3.45 1468.44%
EPS 5.87 6.00 7.60 5.70 5.73 8.00 6.80 -9.33%
DPS 1.67 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.361 0.338 0.319 0.30 0.29 23.88%
Adjusted Per Share Value based on latest NOSH - 193,086
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.75 93.76 98.55 83.77 82.88 78.92 70.55 18.25%
EPS 2.48 2.51 3.14 1.38 1.08 0.38 139.00 -93.15%
DPS 0.70 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1688 0.1587 0.149 0.0821 0.0602 0.0142 5.9281 -90.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 2.02 1.34 0.90 0.87 0.92 0.00 0.00 -
P/RPS 0.94 0.60 0.38 0.25 0.21 0.00 0.00 -
P/EPS 34.43 22.33 11.84 15.26 16.05 0.00 0.00 -
EY 2.90 4.48 8.44 6.55 6.23 0.00 0.00 -
DY 0.83 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 5.05 3.53 2.49 2.57 2.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 16/08/02 04/07/02 -
Price 2.03 1.74 0.98 0.89 0.88 1.00 0.00 -
P/RPS 0.94 0.78 0.41 0.26 0.20 0.06 0.00 -
P/EPS 34.60 29.00 12.89 15.61 15.35 12.50 0.00 -
EY 2.89 3.45 7.76 6.40 6.52 8.00 0.00 -
DY 0.82 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 5.08 4.58 2.71 2.63 2.76 3.33 0.00 -

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