[WASCO] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 112.84%
YoY- -31.78%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,928,465 1,768,218 1,716,624 1,624,495 1,544,721 1,576,916 1,715,424 8.10%
PBT 131,028 124,006 142,608 71,356 52,204 50,320 76,936 42.56%
Tax -30,338 -33,252 -40,020 -21,168 -24,449 -30,822 -31,192 -1.83%
NP 100,689 90,754 102,588 50,188 27,754 19,498 45,744 69.13%
-
NP to SH 80,272 71,720 72,144 37,414 17,578 398 12,672 241.97%
-
Tax Rate 23.15% 26.81% 28.06% 29.67% 46.83% 61.25% 40.54% -
Total Cost 1,827,776 1,677,464 1,614,036 1,574,307 1,516,966 1,557,418 1,669,680 6.21%
-
Net Worth 550,139 527,352 0 363,867 345,110 173,129 352,439 34.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,839 21,094 - 19,354 7,755 5,969 - -
Div Payout % 17.24% 29.41% - 51.73% 44.12% 1,500.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 550,139 527,352 0 363,867 345,110 173,129 352,439 34.52%
NOSH 518,999 527,352 400,800 387,092 387,764 198,999 395,999 19.74%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.22% 5.13% 5.98% 3.09% 1.80% 1.24% 2.67% -
ROE 14.59% 13.60% 0.00% 10.28% 5.09% 0.23% 3.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 371.57 335.30 428.30 419.67 398.37 792.42 433.19 -9.71%
EPS 15.47 11.28 11.48 6.00 4.53 0.20 3.20 185.63%
DPS 2.67 4.00 0.00 5.00 2.00 3.00 0.00 -
NAPS 1.06 1.00 0.00 0.94 0.89 0.87 0.89 12.34%
Adjusted Per Share Value based on latest NOSH - 386,730
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 248.87 228.19 221.53 209.64 199.35 203.50 221.38 8.10%
EPS 10.36 9.26 9.31 4.83 2.27 0.05 1.64 241.34%
DPS 1.79 2.72 0.00 2.50 1.00 0.77 0.00 -
NAPS 0.71 0.6806 0.00 0.4696 0.4454 0.2234 0.4548 34.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.80 3.72 2.70 2.13 2.19 2.30 2.08 -
P/RPS 1.02 1.11 0.63 0.51 0.55 0.29 0.48 65.21%
P/EPS 24.57 27.35 15.00 22.04 48.31 1,150.00 65.00 -47.68%
EY 4.07 3.66 6.67 4.54 2.07 0.09 1.54 91.04%
DY 0.70 1.08 0.00 2.35 0.91 1.30 0.00 -
P/NAPS 3.58 3.72 0.00 2.27 2.46 2.64 2.34 32.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 19/06/06 -
Price 3.66 3.64 3.66 2.60 2.12 2.23 2.21 -
P/RPS 0.99 1.09 0.85 0.62 0.53 0.28 0.51 55.54%
P/EPS 23.66 26.76 20.33 26.90 46.76 1,115.00 69.06 -51.00%
EY 4.23 3.74 4.92 3.72 2.14 0.09 1.45 104.03%
DY 0.73 1.10 0.00 1.92 0.94 1.35 0.00 -
P/NAPS 3.45 3.64 0.00 2.77 2.38 2.56 2.48 24.59%

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