[WASCO] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.76%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,285,663 1,131,061 903,650 768,668 773,335 759,988 766,250 41.06%
PBT 97,959 121,108 124,658 63,676 59,049 59,277 73,074 21.51%
Tax -12,752 -18,120 -17,514 -34,312 -33,511 -33,030 -42,334 -54.96%
NP 85,207 102,988 107,144 29,364 25,538 26,246 30,740 96.95%
-
NP to SH 54,845 71,528 75,896 29,364 29,588 31,646 38,706 26.07%
-
Tax Rate 13.02% 14.96% 14.05% 53.89% 56.75% 55.72% 57.93% -
Total Cost 1,200,456 1,028,073 796,506 739,304 747,797 733,741 735,510 38.50%
-
Net Worth 316,173 147,263 165,591 171,290 191,922 204,037 206,431 32.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,167 7,012 10,349 - 15,993 5,552 8,601 52.13%
Div Payout % 29.48% 9.80% 13.64% - 54.05% 17.54% 22.22% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 316,173 147,263 165,591 171,290 191,922 204,037 206,431 32.76%
NOSH 359,287 350,627 344,981 349,571 399,837 416,403 430,066 -11.26%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.63% 9.11% 11.86% 3.82% 3.30% 3.45% 4.01% -
ROE 17.35% 48.57% 45.83% 17.14% 15.42% 15.51% 18.75% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 357.84 322.58 261.94 219.89 193.41 182.51 178.17 58.98%
EPS 15.30 20.40 22.00 8.40 7.40 7.60 9.00 42.30%
DPS 4.50 2.00 3.00 0.00 4.00 1.33 2.00 71.45%
NAPS 0.88 0.42 0.48 0.49 0.48 0.49 0.48 49.62%
Adjusted Per Share Value based on latest NOSH - 349,571
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.92 145.96 116.62 99.20 99.80 98.08 98.89 41.06%
EPS 7.08 9.23 9.79 3.79 3.82 4.08 5.00 26.01%
DPS 2.09 0.90 1.34 0.00 2.06 0.72 1.11 52.30%
NAPS 0.408 0.19 0.2137 0.2211 0.2477 0.2633 0.2664 32.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.97 2.01 1.94 1.88 2.04 1.80 1.72 -
P/RPS 0.55 0.62 0.74 0.85 1.05 0.99 0.97 -31.42%
P/EPS 12.91 9.85 8.82 22.38 27.57 23.68 19.11 -22.95%
EY 7.75 10.15 11.34 4.47 3.63 4.22 5.23 29.88%
DY 2.28 1.00 1.55 0.00 1.96 0.74 1.16 56.71%
P/NAPS 2.24 4.79 4.04 3.84 4.25 3.67 3.58 -26.78%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 29/11/05 18/08/05 24/05/05 23/02/05 24/11/04 25/08/04 -
Price 2.05 1.96 2.00 1.82 1.91 2.10 1.48 -
P/RPS 0.57 0.61 0.76 0.83 0.99 1.15 0.83 -22.10%
P/EPS 13.43 9.61 9.09 21.67 25.81 27.63 16.44 -12.58%
EY 7.45 10.41 11.00 4.62 3.87 3.62 6.08 14.46%
DY 2.20 1.02 1.50 0.00 2.09 0.63 1.35 38.35%
P/NAPS 2.33 4.67 4.17 3.71 3.98 4.29 3.08 -16.93%

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