[WASCO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -63.82%
YoY- -6.21%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 259,658 192,167 203,344 186,866 194,803 188,322 163,837 35.97%
PBT 46,410 15,919 14,591 7,921 15,158 21,379 13,557 127.31%
Tax -4,999 -8,578 -8,738 -3,606 -7,029 -14,138 -5,397 -4.98%
NP 41,411 7,341 5,853 4,315 8,129 7,241 8,160 195.60%
-
NP to SH 30,607 7,341 5,853 4,382 12,112 7,241 8,160 141.60%
-
Tax Rate 10.77% 53.89% 59.89% 45.52% 46.37% 66.13% 39.81% -
Total Cost 218,247 184,826 197,491 182,551 186,674 181,081 155,677 25.28%
-
Net Worth 165,071 171,290 165,261 178,931 242,239 148,268 136,017 13.78%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,158 - 5,164 - 5,046 - 4,976 2.42%
Div Payout % 16.85% - 88.24% - 41.67% - 60.98% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 165,071 171,290 165,261 178,931 242,239 148,268 136,017 13.78%
NOSH 343,898 349,571 344,294 365,166 504,666 344,809 331,749 2.42%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.95% 3.82% 2.88% 2.31% 4.17% 3.85% 4.98% -
ROE 18.54% 4.29% 3.54% 2.45% 5.00% 4.88% 6.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 75.50 54.97 59.06 51.17 38.60 54.62 49.39 32.73%
EPS 8.90 2.10 1.70 1.20 2.40 2.10 2.50 133.32%
DPS 1.50 0.00 1.50 0.00 1.00 0.00 1.50 0.00%
NAPS 0.48 0.49 0.48 0.49 0.48 0.43 0.41 11.09%
Adjusted Per Share Value based on latest NOSH - 365,166
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.52 24.81 26.25 24.13 25.15 24.31 21.15 35.97%
EPS 3.95 0.95 0.76 0.57 1.56 0.93 1.05 142.07%
DPS 0.67 0.00 0.67 0.00 0.65 0.00 0.64 3.10%
NAPS 0.2131 0.2211 0.2134 0.231 0.3127 0.1914 0.1756 13.78%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.94 1.88 2.04 1.80 1.72 2.10 2.08 -
P/RPS 2.57 3.42 3.45 3.52 4.46 3.85 4.21 -28.06%
P/EPS 21.80 89.52 120.00 150.00 71.67 100.00 84.56 -59.52%
EY 4.59 1.12 0.83 0.67 1.40 1.00 1.18 147.54%
DY 0.77 0.00 0.74 0.00 0.58 0.00 0.72 4.58%
P/NAPS 4.04 3.84 4.25 3.67 3.58 4.88 5.07 -14.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 24/05/05 23/02/05 24/11/04 25/08/04 26/05/04 25/02/04 -
Price 2.00 1.82 1.91 2.10 1.48 1.60 2.05 -
P/RPS 2.65 3.31 3.23 4.10 3.83 2.93 4.15 -25.86%
P/EPS 22.47 86.67 112.35 175.00 61.67 76.19 83.34 -58.29%
EY 4.45 1.15 0.89 0.57 1.62 1.31 1.20 139.77%
DY 0.75 0.00 0.79 0.00 0.68 0.00 0.73 1.81%
P/NAPS 4.17 3.71 3.98 4.29 3.08 3.72 5.00 -11.40%

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