[WASCO] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 126.49%
YoY- -97.74%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 691,034 702,929 726,240 763,340 648,856 641,929 611,290 8.49%
PBT 59,790 61,644 61,760 81,616 311,445 405,468 575,664 -77.81%
Tax -37,336 -42,585 -42,448 -57,520 -300,718 -397,086 -572,732 -83.72%
NP 22,454 19,058 19,312 24,096 10,727 8,381 2,932 287.08%
-
NP to SH 22,538 19,170 19,412 24,296 10,727 8,381 2,932 288.04%
-
Tax Rate 62.45% 69.08% 68.73% 70.48% 96.56% 97.93% 99.49% -
Total Cost 668,580 683,870 706,928 739,244 638,129 633,548 608,358 6.47%
-
Net Worth 134,697 130,709 122,942 115,406 63,609 46,633 10,995 429.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,927 5,446 - - 2,352 - - -
Div Payout % 21.87% 28.41% - - 21.93% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 134,697 130,709 122,942 115,406 63,609 46,633 10,995 429.00%
NOSH 328,529 326,772 323,533 319,684 188,192 146,186 36,650 329.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.25% 2.71% 2.66% 3.16% 1.65% 1.31% 0.48% -
ROE 16.73% 14.67% 15.79% 21.05% 16.86% 17.97% 26.67% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 210.34 215.11 224.47 238.78 344.78 439.12 1,667.91 -74.75%
EPS 6.80 5.87 6.00 7.60 5.70 5.73 8.00 -10.24%
DPS 1.50 1.67 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.361 0.338 0.319 0.30 23.08%
Adjusted Per Share Value based on latest NOSH - 319,684
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 89.22 90.75 93.76 98.55 83.77 82.88 78.92 8.49%
EPS 2.91 2.48 2.51 3.14 1.38 1.08 0.38 287.07%
DPS 0.64 0.70 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1739 0.1688 0.1587 0.149 0.0821 0.0602 0.0142 428.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 2.08 2.02 1.34 0.90 0.87 0.92 0.00 -
P/RPS 0.99 0.94 0.60 0.38 0.25 0.21 0.00 -
P/EPS 30.32 34.43 22.33 11.84 15.26 16.05 0.00 -
EY 3.30 2.90 4.48 8.44 6.55 6.23 0.00 -
DY 0.72 0.83 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 5.07 5.05 3.53 2.49 2.57 2.88 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 16/08/02 -
Price 2.05 2.03 1.74 0.98 0.89 0.88 1.00 -
P/RPS 0.97 0.94 0.78 0.41 0.26 0.20 0.06 536.12%
P/EPS 29.88 34.60 29.00 12.89 15.61 15.35 12.50 78.49%
EY 3.35 2.89 3.45 7.76 6.40 6.52 8.00 -43.93%
DY 0.73 0.82 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 5.00 5.08 4.58 2.71 2.63 2.76 3.33 31.02%

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