[WASCO] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 92.83%
YoY- 469.32%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,955,345 1,928,465 1,768,218 1,716,624 1,624,495 1,544,721 1,576,916 15.37%
PBT 116,141 131,028 124,006 142,608 71,356 52,204 50,320 74.38%
Tax -18,473 -30,338 -33,252 -40,020 -21,168 -24,449 -30,822 -28.84%
NP 97,668 100,689 90,754 102,588 50,188 27,754 19,498 191.89%
-
NP to SH 85,919 80,272 71,720 72,144 37,414 17,578 398 3463.57%
-
Tax Rate 15.91% 23.15% 26.81% 28.06% 29.67% 46.83% 61.25% -
Total Cost 1,857,677 1,827,776 1,677,464 1,614,036 1,574,307 1,516,966 1,557,418 12.43%
-
Net Worth 694,933 550,139 527,352 0 363,867 345,110 173,129 151.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 37,905 13,839 21,094 - 19,354 7,755 5,969 241.77%
Div Payout % 44.12% 17.24% 29.41% - 51.73% 44.12% 1,500.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 694,933 550,139 527,352 0 363,867 345,110 173,129 151.93%
NOSH 631,757 518,999 527,352 400,800 387,092 387,764 198,999 115.55%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.99% 5.22% 5.13% 5.98% 3.09% 1.80% 1.24% -
ROE 12.36% 14.59% 13.60% 0.00% 10.28% 5.09% 0.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 309.51 371.57 335.30 428.30 419.67 398.37 792.42 -46.47%
EPS 13.60 15.47 11.28 11.48 6.00 4.53 0.20 1553.23%
DPS 6.00 2.67 4.00 0.00 5.00 2.00 3.00 58.53%
NAPS 1.10 1.06 1.00 0.00 0.94 0.89 0.87 16.87%
Adjusted Per Share Value based on latest NOSH - 400,800
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 252.45 248.98 228.29 221.63 209.73 199.43 203.59 15.37%
EPS 11.09 10.36 9.26 9.31 4.83 2.27 0.05 3528.28%
DPS 4.89 1.79 2.72 0.00 2.50 1.00 0.77 241.78%
NAPS 0.8972 0.7103 0.6808 0.00 0.4698 0.4456 0.2235 151.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.94 3.80 3.72 2.70 2.13 2.19 2.30 -
P/RPS 1.27 1.02 1.11 0.63 0.51 0.55 0.29 166.95%
P/EPS 28.97 24.57 27.35 15.00 22.04 48.31 1,150.00 -91.34%
EY 3.45 4.07 3.66 6.67 4.54 2.07 0.09 1029.36%
DY 1.52 0.70 1.08 0.00 2.35 0.91 1.30 10.95%
P/NAPS 3.58 3.58 3.72 0.00 2.27 2.46 2.64 22.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 -
Price 2.20 3.66 3.64 3.66 2.60 2.12 2.23 -
P/RPS 0.71 0.99 1.09 0.85 0.62 0.53 0.28 85.63%
P/EPS 16.18 23.66 26.76 20.33 26.90 46.76 1,115.00 -94.00%
EY 6.18 4.23 3.74 4.92 3.72 2.14 0.09 1563.99%
DY 2.73 0.73 1.10 0.00 1.92 0.94 1.35 59.70%
P/NAPS 2.00 3.45 3.64 0.00 2.77 2.38 2.56 -15.13%

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