[WASCO] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 22.64%
YoY- 65.08%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 451,825 192,167 773,335 569,991 383,125 188,322 691,034 -24.68%
PBT 62,329 15,919 59,049 44,458 36,537 21,379 59,790 2.81%
Tax -8,757 -8,578 -33,511 -24,773 -21,167 -14,138 -37,336 -62.00%
NP 53,572 7,341 25,538 19,685 15,370 7,241 22,454 78.64%
-
NP to SH 37,948 7,341 29,588 23,735 19,353 7,241 22,538 41.57%
-
Tax Rate 14.05% 53.89% 56.75% 55.72% 57.93% 66.13% 62.45% -
Total Cost 398,253 184,826 747,797 550,306 367,755 181,081 668,580 -29.22%
-
Net Worth 165,591 171,290 191,922 204,037 206,431 148,268 134,697 14.77%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,174 - 15,993 4,164 4,300 - 4,927 3.31%
Div Payout % 13.64% - 54.05% 17.54% 22.22% - 21.87% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 165,591 171,290 191,922 204,037 206,431 148,268 134,697 14.77%
NOSH 344,981 349,571 399,837 416,403 430,066 344,809 328,529 3.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.86% 3.82% 3.30% 3.45% 4.01% 3.85% 3.25% -
ROE 22.92% 4.29% 15.42% 11.63% 9.38% 4.88% 16.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 130.97 54.97 193.41 136.88 89.09 54.62 210.34 -27.10%
EPS 11.00 2.10 7.40 5.70 4.50 2.10 6.80 37.84%
DPS 1.50 0.00 4.00 1.00 1.00 0.00 1.50 0.00%
NAPS 0.48 0.49 0.48 0.49 0.48 0.43 0.41 11.09%
Adjusted Per Share Value based on latest NOSH - 365,166
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.31 24.80 99.80 73.56 49.44 24.30 89.18 -24.68%
EPS 4.90 0.95 3.82 3.06 2.50 0.93 2.91 41.58%
DPS 0.67 0.00 2.06 0.54 0.56 0.00 0.64 3.10%
NAPS 0.2137 0.2211 0.2477 0.2633 0.2664 0.1913 0.1738 14.78%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.94 1.88 2.04 1.80 1.72 2.10 2.08 -
P/RPS 1.48 3.42 1.05 1.31 1.93 3.85 0.99 30.77%
P/EPS 17.64 89.52 27.57 31.58 38.22 100.00 30.32 -30.33%
EY 5.67 1.12 3.63 3.17 2.62 1.00 3.30 43.50%
DY 0.77 0.00 1.96 0.56 0.58 0.00 0.72 4.58%
P/NAPS 4.04 3.84 4.25 3.67 3.58 4.88 5.07 -14.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 24/05/05 23/02/05 24/11/04 25/08/04 26/05/04 25/02/04 -
Price 2.00 1.82 1.91 2.10 1.48 1.60 2.05 -
P/RPS 1.53 3.31 0.99 1.53 1.66 2.93 0.97 35.53%
P/EPS 18.18 86.67 25.81 36.84 32.89 76.19 29.88 -28.21%
EY 5.50 1.15 3.87 2.71 3.04 1.31 3.35 39.21%
DY 0.75 0.00 2.09 0.48 0.68 0.00 0.73 1.81%
P/NAPS 4.17 3.71 3.98 4.29 3.08 3.72 5.00 -11.40%

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