[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -75.19%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,285,663 848,296 451,825 192,167 773,335 569,991 383,125 123.64%
PBT 97,959 90,831 62,329 15,919 59,049 44,458 36,537 92.64%
Tax -12,752 -13,590 -8,757 -8,578 -33,511 -24,773 -21,167 -28.60%
NP 85,207 77,241 53,572 7,341 25,538 19,685 15,370 212.25%
-
NP to SH 54,845 53,646 37,948 7,341 29,588 23,735 19,353 99.87%
-
Tax Rate 13.02% 14.96% 14.05% 53.89% 56.75% 55.72% 57.93% -
Total Cost 1,200,456 771,055 398,253 184,826 747,797 550,306 367,755 119.57%
-
Net Worth 316,173 147,263 165,591 171,290 191,922 204,037 206,431 32.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,167 5,259 5,174 - 15,993 4,164 4,300 141.20%
Div Payout % 29.48% 9.80% 13.64% - 54.05% 17.54% 22.22% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 316,173 147,263 165,591 171,290 191,922 204,037 206,431 32.76%
NOSH 359,287 350,627 344,981 349,571 399,837 416,403 430,066 -11.26%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.63% 9.11% 11.86% 3.82% 3.30% 3.45% 4.01% -
ROE 17.35% 36.43% 22.92% 4.29% 15.42% 11.63% 9.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 357.84 241.94 130.97 54.97 193.41 136.88 89.09 152.04%
EPS 15.30 15.30 11.00 2.10 7.40 5.70 4.50 125.60%
DPS 4.50 1.50 1.50 0.00 4.00 1.00 1.00 171.82%
NAPS 0.88 0.42 0.48 0.49 0.48 0.49 0.48 49.62%
Adjusted Per Share Value based on latest NOSH - 349,571
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.99 109.52 58.33 24.81 99.84 73.59 49.46 123.66%
EPS 7.08 6.93 4.90 0.95 3.82 3.06 2.50 99.78%
DPS 2.09 0.68 0.67 0.00 2.06 0.54 0.56 140.02%
NAPS 0.4082 0.1901 0.2138 0.2211 0.2478 0.2634 0.2665 32.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.97 2.01 1.94 1.88 2.04 1.80 1.72 -
P/RPS 0.55 0.83 1.48 3.42 1.05 1.31 1.93 -56.59%
P/EPS 12.91 13.14 17.64 89.52 27.57 31.58 38.22 -51.40%
EY 7.75 7.61 5.67 1.12 3.63 3.17 2.62 105.65%
DY 2.28 0.75 0.77 0.00 1.96 0.56 0.58 148.45%
P/NAPS 2.24 4.79 4.04 3.84 4.25 3.67 3.58 -26.78%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 29/11/05 18/08/05 24/05/05 23/02/05 24/11/04 25/08/04 -
Price 2.05 1.96 2.00 1.82 1.91 2.10 1.48 -
P/RPS 0.57 0.81 1.53 3.31 0.99 1.53 1.66 -50.86%
P/EPS 13.43 12.81 18.18 86.67 25.81 36.84 32.89 -44.87%
EY 7.45 7.81 5.50 1.15 3.87 2.71 3.04 81.47%
DY 2.20 0.77 0.75 0.00 2.09 0.48 0.68 118.27%
P/NAPS 2.33 4.67 4.17 3.71 3.98 4.29 3.08 -16.93%

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