[WASCO] QoQ 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- 87.63%
YoY- 1738.79%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 549,935 454,953 429,156 462,532 370,083 359,602 428,856 18.01%
PBT 33,762 26,351 35,652 33,778 13,993 5,926 19,234 45.46%
Tax -6,020 -6,621 -10,005 -3,339 -2,926 -7,613 -7,798 -15.83%
NP 27,742 19,730 25,647 30,439 11,067 -1,687 11,436 80.44%
-
NP to SH 24,344 17,824 18,036 24,364 12,985 -2,969 3,168 288.92%
-
Tax Rate 17.83% 25.13% 28.06% 9.89% 20.91% 128.47% 40.54% -
Total Cost 522,193 435,223 403,509 432,093 359,016 361,289 417,420 16.08%
-
Net Worth 549,034 524,235 0 367,393 339,901 322,878 352,439 34.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 10,484 - 13,535 - 5,566 - -
Div Payout % - 58.82% - 55.56% - 0.00% - -
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 549,034 524,235 0 367,393 339,901 322,878 352,439 34.34%
NOSH 517,957 524,235 400,800 386,730 381,911 371,124 395,999 19.58%
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 5.04% 4.34% 5.98% 6.58% 2.99% -0.47% 2.67% -
ROE 4.43% 3.40% 0.00% 6.63% 3.82% -0.92% 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 106.17 86.78 107.07 119.60 96.90 96.90 108.30 -1.31%
EPS 4.70 2.81 2.87 6.30 3.40 -0.80 0.80 225.24%
DPS 0.00 2.00 0.00 3.50 0.00 1.50 0.00 -
NAPS 1.06 1.00 0.00 0.95 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 71.00 58.74 55.41 59.72 47.78 46.43 55.37 18.01%
EPS 3.14 2.30 2.33 3.15 1.68 -0.38 0.41 288.05%
DPS 0.00 1.35 0.00 1.75 0.00 0.72 0.00 -
NAPS 0.7088 0.6768 0.00 0.4743 0.4388 0.4169 0.455 34.34%
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 3.58 4.29 2.52 1.78 2.26 2.37 1.92 51.43%
P/EPS 80.85 109.41 60.00 33.81 64.41 -287.50 260.00 -54.06%
EY 1.24 0.91 1.67 2.96 1.55 -0.35 0.38 119.84%
DY 0.00 0.54 0.00 1.64 0.00 0.65 0.00 -
P/NAPS 3.58 3.72 0.00 2.24 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 3.45 4.19 3.42 2.17 2.19 2.30 2.04 41.90%
P/EPS 77.87 107.06 81.33 41.27 62.35 -278.75 276.25 -56.97%
EY 1.28 0.93 1.23 2.42 1.60 -0.36 0.36 132.77%
DY 0.00 0.55 0.00 1.35 0.00 0.67 0.00 -
P/NAPS 3.45 3.64 0.00 2.74 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