[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.66%
YoY- 31.28%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 848,296 451,825 192,167 773,335 569,991 383,125 188,322 172.50%
PBT 90,831 62,329 15,919 59,049 44,458 36,537 21,379 162.08%
Tax -13,590 -8,757 -8,578 -33,511 -24,773 -21,167 -14,138 -2.59%
NP 77,241 53,572 7,341 25,538 19,685 15,370 7,241 383.88%
-
NP to SH 53,646 37,948 7,341 29,588 23,735 19,353 7,241 279.57%
-
Tax Rate 14.96% 14.05% 53.89% 56.75% 55.72% 57.93% 66.13% -
Total Cost 771,055 398,253 184,826 747,797 550,306 367,755 181,081 162.47%
-
Net Worth 147,263 165,591 171,290 191,922 204,037 206,431 148,268 -0.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,259 5,174 - 15,993 4,164 4,300 - -
Div Payout % 9.80% 13.64% - 54.05% 17.54% 22.22% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 147,263 165,591 171,290 191,922 204,037 206,431 148,268 -0.45%
NOSH 350,627 344,981 349,571 399,837 416,403 430,066 344,809 1.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.11% 11.86% 3.82% 3.30% 3.45% 4.01% 3.85% -
ROE 36.43% 22.92% 4.29% 15.42% 11.63% 9.38% 4.88% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 241.94 130.97 54.97 193.41 136.88 89.09 54.62 169.47%
EPS 15.30 11.00 2.10 7.40 5.70 4.50 2.10 275.36%
DPS 1.50 1.50 0.00 4.00 1.00 1.00 0.00 -
NAPS 0.42 0.48 0.49 0.48 0.49 0.48 0.43 -1.55%
Adjusted Per Share Value based on latest NOSH - 344,294
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 109.52 58.33 24.81 99.84 73.59 49.46 24.31 172.52%
EPS 6.93 4.90 0.95 3.82 3.06 2.50 0.93 281.03%
DPS 0.68 0.67 0.00 2.06 0.54 0.56 0.00 -
NAPS 0.1901 0.2138 0.2211 0.2478 0.2634 0.2665 0.1914 -0.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.01 1.94 1.88 2.04 1.80 1.72 2.10 -
P/RPS 0.83 1.48 3.42 1.05 1.31 1.93 3.85 -64.01%
P/EPS 13.14 17.64 89.52 27.57 31.58 38.22 100.00 -74.12%
EY 7.61 5.67 1.12 3.63 3.17 2.62 1.00 286.41%
DY 0.75 0.77 0.00 1.96 0.56 0.58 0.00 -
P/NAPS 4.79 4.04 3.84 4.25 3.67 3.58 4.88 -1.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 18/08/05 24/05/05 23/02/05 24/11/04 25/08/04 26/05/04 -
Price 1.96 2.00 1.82 1.91 2.10 1.48 1.60 -
P/RPS 0.81 1.53 3.31 0.99 1.53 1.66 2.93 -57.52%
P/EPS 12.81 18.18 86.67 25.81 36.84 32.89 76.19 -69.50%
EY 7.81 5.50 1.15 3.87 2.71 3.04 1.31 228.43%
DY 0.77 0.75 0.00 2.09 0.48 0.68 0.00 -
P/NAPS 4.67 4.17 3.71 3.98 4.29 3.08 3.72 16.35%

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