[WASCO] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 67.27%
YoY- 233.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 192,167 203,344 186,866 194,803 188,322 163,837 164,077 11.09%
PBT 15,919 14,591 7,921 15,158 21,379 13,557 15,353 2.44%
Tax -8,578 -8,738 -3,606 -7,029 -14,138 -5,397 -10,715 -13.77%
NP 7,341 5,853 4,315 8,129 7,241 8,160 4,638 35.77%
-
NP to SH 7,341 5,853 4,382 12,112 7,241 8,160 4,672 35.11%
-
Tax Rate 53.89% 59.89% 45.52% 46.37% 66.13% 39.81% 69.79% -
Total Cost 184,826 197,491 182,551 186,674 181,081 155,677 159,439 10.34%
-
Net Worth 171,290 165,261 178,931 242,239 148,268 136,017 133,485 18.06%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 5,164 - 5,046 - 4,976 4,171 -
Div Payout % - 88.24% - 41.67% - 60.98% 89.29% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 171,290 165,261 178,931 242,239 148,268 136,017 133,485 18.06%
NOSH 349,571 344,294 365,166 504,666 344,809 331,749 333,714 3.14%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.82% 2.88% 2.31% 4.17% 3.85% 4.98% 2.83% -
ROE 4.29% 3.54% 2.45% 5.00% 4.88% 6.00% 3.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.97 59.06 51.17 38.60 54.62 49.39 49.17 7.70%
EPS 2.10 1.70 1.20 2.40 2.10 2.50 1.40 31.00%
DPS 0.00 1.50 0.00 1.00 0.00 1.50 1.25 -
NAPS 0.49 0.48 0.49 0.48 0.43 0.41 0.40 14.47%
Adjusted Per Share Value based on latest NOSH - 504,666
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.80 26.24 24.12 25.14 24.30 21.14 21.17 11.11%
EPS 0.95 0.76 0.57 1.56 0.93 1.05 0.60 35.80%
DPS 0.00 0.67 0.00 0.65 0.00 0.64 0.54 -
NAPS 0.2211 0.2133 0.2309 0.3126 0.1913 0.1755 0.1723 18.06%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.88 2.04 1.80 1.72 2.10 2.08 2.02 -
P/RPS 3.42 3.45 3.52 4.46 3.85 4.21 4.11 -11.52%
P/EPS 89.52 120.00 150.00 71.67 100.00 84.56 144.29 -27.23%
EY 1.12 0.83 0.67 1.40 1.00 1.18 0.69 38.07%
DY 0.00 0.74 0.00 0.58 0.00 0.72 0.62 -
P/NAPS 3.84 4.25 3.67 3.58 4.88 5.07 5.05 -16.67%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 23/02/05 24/11/04 25/08/04 26/05/04 25/02/04 20/11/03 -
Price 1.82 1.91 2.10 1.48 1.60 2.05 2.03 -
P/RPS 3.31 3.23 4.10 3.83 2.93 4.15 4.13 -13.70%
P/EPS 86.67 112.35 175.00 61.67 76.19 83.34 145.00 -29.01%
EY 1.15 0.89 0.57 1.62 1.31 1.20 0.69 40.52%
DY 0.00 0.79 0.00 0.68 0.00 0.73 0.62 -
P/NAPS 3.71 3.98 4.29 3.08 3.72 5.00 5.08 -18.88%

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