[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 167.27%
YoY- 99.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 192,167 773,335 569,991 383,125 188,322 691,034 527,197 -48.94%
PBT 15,919 59,049 44,458 36,537 21,379 59,790 46,233 -50.84%
Tax -8,578 -33,511 -24,773 -21,167 -14,138 -37,336 -31,939 -58.33%
NP 7,341 25,538 19,685 15,370 7,241 22,454 14,294 -35.84%
-
NP to SH 7,341 29,588 23,735 19,353 7,241 22,538 14,378 -36.09%
-
Tax Rate 53.89% 56.75% 55.72% 57.93% 66.13% 62.45% 69.08% -
Total Cost 184,826 747,797 550,306 367,755 181,081 668,580 512,903 -49.32%
-
Net Worth 171,290 191,922 204,037 206,431 148,268 134,697 130,709 19.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 15,993 4,164 4,300 - 4,927 4,084 -
Div Payout % - 54.05% 17.54% 22.22% - 21.87% 28.41% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 171,290 191,922 204,037 206,431 148,268 134,697 130,709 19.73%
NOSH 349,571 399,837 416,403 430,066 344,809 328,529 326,772 4.59%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.82% 3.30% 3.45% 4.01% 3.85% 3.25% 2.71% -
ROE 4.29% 15.42% 11.63% 9.38% 4.88% 16.73% 11.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.97 193.41 136.88 89.09 54.62 210.34 161.33 -51.18%
EPS 2.10 7.40 5.70 4.50 2.10 6.80 4.40 -38.90%
DPS 0.00 4.00 1.00 1.00 0.00 1.50 1.25 -
NAPS 0.49 0.48 0.49 0.48 0.43 0.41 0.40 14.47%
Adjusted Per Share Value based on latest NOSH - 504,666
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.81 99.84 73.59 49.46 24.31 89.22 68.06 -48.93%
EPS 0.95 3.82 3.06 2.50 0.93 2.91 1.86 -36.07%
DPS 0.00 2.06 0.54 0.56 0.00 0.64 0.53 -
NAPS 0.2211 0.2478 0.2634 0.2665 0.1914 0.1739 0.1688 19.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.88 2.04 1.80 1.72 2.10 2.08 2.02 -
P/RPS 3.42 1.05 1.31 1.93 3.85 0.99 1.25 95.49%
P/EPS 89.52 27.57 31.58 38.22 100.00 30.32 45.91 56.01%
EY 1.12 3.63 3.17 2.62 1.00 3.30 2.18 -35.82%
DY 0.00 1.96 0.56 0.58 0.00 0.72 0.62 -
P/NAPS 3.84 4.25 3.67 3.58 4.88 5.07 5.05 -16.67%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 23/02/05 24/11/04 25/08/04 26/05/04 25/02/04 20/11/03 -
Price 1.82 1.91 2.10 1.48 1.60 2.05 2.03 -
P/RPS 3.31 0.99 1.53 1.66 2.93 0.97 1.26 90.27%
P/EPS 86.67 25.81 36.84 32.89 76.19 29.88 46.14 52.18%
EY 1.15 3.87 2.71 3.04 1.31 3.35 2.17 -34.48%
DY 0.00 2.09 0.48 0.68 0.00 0.73 0.62 -
P/NAPS 3.71 3.98 4.29 3.08 3.72 5.00 5.08 -18.88%

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