[WASCO] QoQ 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- 25.42%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 441,242 396,471 259,658 192,167 203,344 186,866 194,803 72.21%
PBT 8,285 28,502 46,410 15,919 14,591 7,921 15,158 -33.07%
Tax -1,289 -4,833 -4,999 -8,578 -8,738 -3,606 -7,029 -67.62%
NP 6,996 23,669 41,411 7,341 5,853 4,315 8,129 -9.49%
-
NP to SH 1,325 15,698 30,607 7,341 5,853 4,382 12,112 -77.03%
-
Tax Rate 15.56% 16.96% 10.77% 53.89% 59.89% 45.52% 46.37% -
Total Cost 434,246 372,802 218,247 184,826 197,491 182,551 186,674 75.29%
-
Net Worth 427,080 146,514 165,071 171,290 165,261 178,931 242,239 45.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,937 - 5,158 - 5,164 - 5,046 56.91%
Div Payout % 750.00% - 16.85% - 88.24% - 41.67% -
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 427,080 146,514 165,071 171,290 165,261 178,931 242,239 45.79%
NOSH 331,249 348,844 343,898 349,571 344,294 365,166 504,666 -24.41%
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 1.59% 5.97% 15.95% 3.82% 2.88% 2.31% 4.17% -
ROE 0.31% 10.71% 18.54% 4.29% 3.54% 2.45% 5.00% -
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 133.21 113.65 75.50 54.97 59.06 51.17 38.60 127.85%
EPS 0.40 4.50 8.90 2.10 1.70 1.20 2.40 -69.61%
DPS 3.00 0.00 1.50 0.00 1.50 0.00 1.00 107.59%
NAPS 1.2893 0.42 0.48 0.49 0.48 0.49 0.48 92.88%
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 56.97 51.19 33.52 24.81 26.25 24.13 25.15 72.22%
EPS 0.17 2.03 3.95 0.95 0.76 0.57 1.56 -77.09%
DPS 1.28 0.00 0.67 0.00 0.67 0.00 0.65 56.91%
NAPS 0.5514 0.1892 0.2131 0.2211 0.2134 0.231 0.3127 45.80%
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 1.48 1.77 2.57 3.42 3.45 3.52 4.46 -51.97%
P/EPS 492.50 44.67 21.80 89.52 120.00 150.00 71.67 260.18%
EY 0.20 2.24 4.59 1.12 0.83 0.67 1.40 -72.57%
DY 1.52 0.00 0.77 0.00 0.74 0.00 0.58 89.74%
P/NAPS 1.53 4.79 4.04 3.84 4.25 3.67 3.58 -43.17%
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 1.54 1.72 2.65 3.31 3.23 4.10 3.83 -45.43%
P/EPS 512.50 43.56 22.47 86.67 112.35 175.00 61.67 308.70%
EY 0.20 2.30 4.45 1.15 0.89 0.57 1.62 -75.11%
DY 1.46 0.00 0.75 0.00 0.79 0.00 0.68 66.19%
P/NAPS 1.59 4.67 4.17 3.71 3.98 4.29 3.08 -35.57%

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