[WASCO] QoQ 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- 139.09%
YoY- -56.85%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 462,532 370,083 359,602 428,856 441,242 396,471 259,658 46.79%
PBT 33,778 13,993 5,926 19,234 8,285 28,502 46,410 -19.04%
Tax -3,339 -2,926 -7,613 -7,798 -1,289 -4,833 -4,999 -23.53%
NP 30,439 11,067 -1,687 11,436 6,996 23,669 41,411 -18.50%
-
NP to SH 24,364 12,985 -2,969 3,168 1,325 15,698 30,607 -14.07%
-
Tax Rate 9.89% 20.91% 128.47% 40.54% 15.56% 16.96% 10.77% -
Total Cost 432,093 359,016 361,289 417,420 434,246 372,802 218,247 57.47%
-
Net Worth 367,393 339,901 322,878 352,439 427,080 146,514 165,071 70.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 13,535 - 5,566 - 9,937 - 5,158 89.91%
Div Payout % 55.56% - 0.00% - 750.00% - 16.85% -
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 367,393 339,901 322,878 352,439 427,080 146,514 165,071 70.21%
NOSH 386,730 381,911 371,124 395,999 331,249 348,844 343,898 8.11%
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 6.58% 2.99% -0.47% 2.67% 1.59% 5.97% 15.95% -
ROE 6.63% 3.82% -0.92% 0.90% 0.31% 10.71% 18.54% -
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 119.60 96.90 96.90 108.30 133.21 113.65 75.50 35.77%
EPS 6.30 3.40 -0.80 0.80 0.40 4.50 8.90 -20.52%
DPS 3.50 0.00 1.50 0.00 3.00 0.00 1.50 75.64%
NAPS 0.95 0.89 0.87 0.89 1.2893 0.42 0.48 57.43%
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 59.69 47.76 46.41 55.34 56.94 51.16 33.51 46.78%
EPS 3.14 1.68 -0.38 0.41 0.17 2.03 3.95 -14.15%
DPS 1.75 0.00 0.72 0.00 1.28 0.00 0.67 89.32%
NAPS 0.4741 0.4386 0.4167 0.4548 0.5512 0.1891 0.213 70.22%
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 1.78 2.26 2.37 1.92 1.48 1.77 2.57 -21.66%
P/EPS 33.81 64.41 -287.50 260.00 492.50 44.67 21.80 33.87%
EY 2.96 1.55 -0.35 0.38 0.20 2.24 4.59 -25.29%
DY 1.64 0.00 0.65 0.00 1.52 0.00 0.77 65.31%
P/NAPS 2.24 2.46 2.64 2.34 1.53 4.79 4.04 -32.43%
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 2.17 2.19 2.30 2.04 1.54 1.72 2.65 -12.44%
P/EPS 41.27 62.35 -278.75 276.25 512.50 43.56 22.47 49.80%
EY 2.42 1.60 -0.36 0.36 0.20 2.30 4.45 -33.30%
DY 1.35 0.00 0.67 0.00 1.46 0.00 0.75 47.81%
P/NAPS 2.74 2.38 2.56 2.48 1.59 4.67 4.17 -24.36%

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