[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 183.78%
YoY- -31.78%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,446,349 884,109 429,156 1,624,495 1,158,541 788,458 428,856 124.72%
PBT 98,271 62,003 35,652 71,356 39,153 25,160 19,234 196.35%
Tax -22,754 -16,626 -10,005 -21,168 -18,337 -15,411 -7,798 104.06%
NP 75,517 45,377 25,647 50,188 20,816 9,749 11,436 251.57%
-
NP to SH 60,204 35,860 18,036 37,414 13,184 199 3,168 610.85%
-
Tax Rate 23.15% 26.81% 28.06% 29.67% 46.83% 61.25% 40.54% -
Total Cost 1,370,832 838,732 403,509 1,574,307 1,137,725 778,709 417,420 120.78%
-
Net Worth 550,139 527,352 0 363,867 345,110 173,129 352,439 34.52%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 10,379 10,547 - 19,354 5,816 2,984 - -
Div Payout % 17.24% 29.41% - 51.73% 44.12% 1,500.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 550,139 527,352 0 363,867 345,110 173,129 352,439 34.52%
NOSH 518,999 527,352 400,800 387,092 387,764 198,999 395,999 19.74%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.22% 5.13% 5.98% 3.09% 1.80% 1.24% 2.67% -
ROE 10.94% 6.80% 0.00% 10.28% 3.82% 0.11% 0.90% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 278.68 167.65 107.07 419.67 298.77 396.21 108.30 87.67%
EPS 11.60 5.64 2.87 6.00 3.40 0.10 0.80 493.66%
DPS 2.00 2.00 0.00 5.00 1.50 1.50 0.00 -
NAPS 1.06 1.00 0.00 0.94 0.89 0.87 0.89 12.34%
Adjusted Per Share Value based on latest NOSH - 386,730
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 186.73 114.14 55.41 209.73 149.58 101.80 55.37 124.71%
EPS 7.77 4.63 2.33 4.83 1.70 0.03 0.41 609.54%
DPS 1.34 1.36 0.00 2.50 0.75 0.39 0.00 -
NAPS 0.7103 0.6808 0.00 0.4698 0.4456 0.2235 0.455 34.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.80 3.72 2.70 2.13 2.19 2.30 2.08 -
P/RPS 1.36 2.22 2.52 0.51 0.73 0.58 1.92 -20.52%
P/EPS 32.76 54.71 60.00 22.04 64.41 2,300.00 260.00 -74.83%
EY 3.05 1.83 1.67 4.54 1.55 0.04 0.38 300.36%
DY 0.53 0.54 0.00 2.35 0.68 0.65 0.00 -
P/NAPS 3.58 3.72 0.00 2.27 2.46 2.64 2.34 32.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 19/06/06 -
Price 3.66 3.64 3.66 2.60 2.12 2.23 2.21 -
P/RPS 1.31 2.17 3.42 0.62 0.71 0.56 2.04 -25.54%
P/EPS 31.55 53.53 81.33 26.90 62.35 2,230.00 276.25 -76.42%
EY 3.17 1.87 1.23 3.72 1.60 0.04 0.36 325.85%
DY 0.55 0.55 0.00 1.92 0.71 0.67 0.00 -
P/NAPS 3.45 3.64 0.00 2.77 2.38 2.56 2.48 24.59%

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