[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -94.22%
YoY- -56.85%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,624,495 1,158,541 788,458 428,856 1,285,663 848,296 451,825 134.14%
PBT 71,356 39,153 25,160 19,234 97,959 90,831 62,329 9.40%
Tax -21,168 -18,337 -15,411 -7,798 -12,752 -13,590 -8,757 79.82%
NP 50,188 20,816 9,749 11,436 85,207 77,241 53,572 -4.24%
-
NP to SH 37,414 13,184 199 3,168 54,845 53,646 37,948 -0.93%
-
Tax Rate 29.67% 46.83% 61.25% 40.54% 13.02% 14.96% 14.05% -
Total Cost 1,574,307 1,137,725 778,709 417,420 1,200,456 771,055 398,253 149.38%
-
Net Worth 363,867 345,110 173,129 352,439 316,173 147,263 165,591 68.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 19,354 5,816 2,984 - 16,167 5,259 5,174 140.39%
Div Payout % 51.73% 44.12% 1,500.00% - 29.48% 9.80% 13.64% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 363,867 345,110 173,129 352,439 316,173 147,263 165,591 68.77%
NOSH 387,092 387,764 198,999 395,999 359,287 350,627 344,981 7.95%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.09% 1.80% 1.24% 2.67% 6.63% 9.11% 11.86% -
ROE 10.28% 3.82% 0.11% 0.90% 17.35% 36.43% 22.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 419.67 298.77 396.21 108.30 357.84 241.94 130.97 116.88%
EPS 6.00 3.40 0.10 0.80 15.30 15.30 11.00 -33.16%
DPS 5.00 1.50 1.50 0.00 4.50 1.50 1.50 122.65%
NAPS 0.94 0.89 0.87 0.89 0.88 0.42 0.48 56.33%
Adjusted Per Share Value based on latest NOSH - 395,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 209.73 149.58 101.80 55.37 165.99 109.52 58.33 134.15%
EPS 4.83 1.70 0.03 0.41 7.08 6.93 4.90 -0.95%
DPS 2.50 0.75 0.39 0.00 2.09 0.68 0.67 139.99%
NAPS 0.4698 0.4456 0.2235 0.455 0.4082 0.1901 0.2138 68.77%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.13 2.19 2.30 2.08 1.97 2.01 1.94 -
P/RPS 0.51 0.73 0.58 1.92 0.55 0.83 1.48 -50.75%
P/EPS 22.04 64.41 2,300.00 260.00 12.91 13.14 17.64 15.95%
EY 4.54 1.55 0.04 0.38 7.75 7.61 5.67 -13.73%
DY 2.35 0.68 0.65 0.00 2.28 0.75 0.77 109.97%
P/NAPS 2.27 2.46 2.64 2.34 2.24 4.79 4.04 -31.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 28/08/06 19/06/06 13/03/06 29/11/05 18/08/05 -
Price 2.60 2.12 2.23 2.21 2.05 1.96 2.00 -
P/RPS 0.62 0.71 0.56 2.04 0.57 0.81 1.53 -45.14%
P/EPS 26.90 62.35 2,230.00 276.25 13.43 12.81 18.18 29.75%
EY 3.72 1.60 0.04 0.36 7.45 7.81 5.50 -22.89%
DY 1.92 0.71 0.67 0.00 2.20 0.77 0.75 86.81%
P/NAPS 2.77 2.38 2.56 2.48 2.33 4.67 4.17 -23.81%

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