[WASCO] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.97%
YoY- -92.97%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 688,521 686,756 694,606 706,331 839,691 785,468 618,059 7.45%
PBT 60,765 57,342 53,577 54,493 331,849 590,552 572,138 -77.54%
Tax -37,094 -35,086 -34,842 -36,876 -316,398 -311,963 -297,990 -75.03%
NP 23,671 22,256 18,735 17,617 15,451 278,589 274,148 -80.43%
-
NP to SH 23,705 22,340 18,819 17,667 15,501 278,589 263,078 -79.87%
-
Tax Rate 61.05% 61.19% 65.03% 67.67% 95.34% 52.83% 52.08% -
Total Cost 664,850 664,500 675,871 688,714 824,240 506,879 343,911 55.12%
-
Net Worth 148,268 136,017 133,485 125,469 115,406 65,263 46,786 115.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,976 9,147 6,585 2,413 2,413 2,413 - -
Div Payout % 20.99% 40.95% 34.99% 13.66% 15.57% 0.87% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 148,268 136,017 133,485 125,469 115,406 65,263 46,786 115.60%
NOSH 344,809 331,749 333,714 330,181 319,684 193,086 146,666 76.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.44% 3.24% 2.70% 2.49% 1.84% 35.47% 44.36% -
ROE 15.99% 16.42% 14.10% 14.08% 13.43% 426.87% 562.29% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 199.68 207.01 208.14 213.92 262.66 406.79 421.40 -39.19%
EPS 6.87 6.73 5.64 5.35 4.85 144.28 179.37 -88.61%
DPS 1.44 2.76 1.97 0.73 0.75 1.25 0.00 -
NAPS 0.43 0.41 0.40 0.38 0.361 0.338 0.319 22.00%
Adjusted Per Share Value based on latest NOSH - 330,181
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 88.89 88.67 89.68 91.19 108.41 101.41 79.80 7.44%
EPS 3.06 2.88 2.43 2.28 2.00 35.97 33.97 -79.87%
DPS 0.64 1.18 0.85 0.31 0.31 0.31 0.00 -
NAPS 0.1914 0.1756 0.1723 0.162 0.149 0.0843 0.0604 115.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.10 2.08 2.02 1.34 0.90 0.87 0.92 -
P/RPS 1.05 1.00 0.97 0.63 0.34 0.21 0.22 183.20%
P/EPS 30.55 30.89 35.82 25.04 18.56 0.60 0.51 1427.14%
EY 3.27 3.24 2.79 3.99 5.39 165.84 194.97 -93.43%
DY 0.69 1.33 0.98 0.55 0.84 1.44 0.00 -
P/NAPS 4.88 5.07 5.05 3.53 2.49 2.57 2.88 42.08%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 -
Price 1.60 2.05 2.03 1.74 0.98 0.89 0.88 -
P/RPS 0.80 0.99 0.98 0.81 0.37 0.22 0.21 143.72%
P/EPS 23.27 30.44 36.00 32.52 20.21 0.62 0.49 1208.31%
EY 4.30 3.28 2.78 3.08 4.95 162.11 203.83 -92.34%
DY 0.90 1.35 0.97 0.42 0.77 1.40 0.00 -
P/NAPS 3.72 5.00 5.08 4.58 2.71 2.63 2.76 21.99%

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