[WASCO] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 87.67%
YoY- 70.61%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,526,227 1,289,538 1,051,640 842,035 777,180 773,335 733,828 63.00%
PBT 102,431 99,116 105,422 84,841 53,589 59,049 58,015 46.13%
Tax -18,919 -19,699 -27,148 -25,921 -27,951 -33,511 -30,170 -26.75%
NP 83,512 79,417 78,274 58,920 25,638 25,538 27,845 108.10%
-
NP to SH 50,798 54,971 59,499 48,116 25,638 25,538 27,845 49.35%
-
Tax Rate 18.47% 19.87% 25.75% 30.55% 52.16% 56.75% 52.00% -
Total Cost 1,442,715 1,210,121 973,366 783,115 751,542 747,797 705,983 61.10%
-
Net Worth 352,439 427,080 146,514 165,071 171,290 165,261 178,931 57.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 15,095 15,095 10,322 10,322 10,211 10,211 10,022 31.42%
Div Payout % 29.72% 27.46% 17.35% 21.45% 39.83% 39.98% 36.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 352,439 427,080 146,514 165,071 171,290 165,261 178,931 57.19%
NOSH 395,999 331,249 348,844 343,898 349,571 344,294 365,166 5.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.47% 6.16% 7.44% 7.00% 3.30% 3.30% 3.79% -
ROE 14.41% 12.87% 40.61% 29.15% 14.97% 15.45% 15.56% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 385.41 389.29 301.46 244.85 222.32 224.61 200.96 54.42%
EPS 12.83 16.60 17.06 13.99 7.33 7.42 7.63 41.45%
DPS 3.81 4.56 3.00 3.00 2.92 2.97 2.74 24.60%
NAPS 0.89 1.2893 0.42 0.48 0.49 0.48 0.49 48.92%
Adjusted Per Share Value based on latest NOSH - 343,898
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 196.96 166.42 135.72 108.67 100.30 99.80 94.70 63.00%
EPS 6.56 7.09 7.68 6.21 3.31 3.30 3.59 49.51%
DPS 1.95 1.95 1.33 1.33 1.32 1.32 1.29 31.74%
NAPS 0.4548 0.5512 0.1891 0.213 0.2211 0.2133 0.2309 57.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.08 1.97 2.01 1.94 1.88 2.04 1.80 -
P/RPS 0.54 0.51 0.67 0.79 0.85 0.91 0.90 -28.88%
P/EPS 16.21 11.87 11.78 13.87 25.63 27.50 23.61 -22.19%
EY 6.17 8.42 8.49 7.21 3.90 3.64 4.24 28.44%
DY 1.83 2.31 1.49 1.55 1.55 1.45 1.52 13.18%
P/NAPS 2.34 1.53 4.79 4.04 3.84 4.25 3.67 -25.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/06/06 13/03/06 29/11/05 18/08/05 24/05/05 23/02/05 24/11/04 -
Price 2.21 2.05 1.96 2.00 1.82 1.91 2.10 -
P/RPS 0.57 0.53 0.65 0.82 0.82 0.85 1.04 -33.05%
P/EPS 17.23 12.35 11.49 14.29 24.82 25.75 27.54 -26.87%
EY 5.80 8.10 8.70 7.00 4.03 3.88 3.63 36.71%
DY 1.72 2.22 1.53 1.50 1.60 1.55 1.31 19.92%
P/NAPS 2.48 1.59 4.67 4.17 3.71 3.98 4.29 -30.62%

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