[WASCO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 23.66%
YoY- 113.68%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,626,171 1,526,227 1,289,538 1,051,640 842,035 777,180 773,335 64.35%
PBT 61,947 102,431 99,116 105,422 84,841 53,589 59,049 3.25%
Tax -21,533 -18,919 -19,699 -27,148 -25,921 -27,951 -33,511 -25.59%
NP 40,414 83,512 79,417 78,274 58,920 25,638 25,538 35.91%
-
NP to SH 17,222 50,798 54,971 59,499 48,116 25,638 25,538 -23.15%
-
Tax Rate 34.76% 18.47% 19.87% 25.75% 30.55% 52.16% 56.75% -
Total Cost 1,585,757 1,442,715 1,210,121 973,366 783,115 751,542 747,797 65.28%
-
Net Worth 322,878 352,439 427,080 146,514 165,071 171,290 165,261 56.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 15,504 15,095 15,095 10,322 10,322 10,211 10,211 32.20%
Div Payout % 90.03% 29.72% 27.46% 17.35% 21.45% 39.83% 39.98% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 322,878 352,439 427,080 146,514 165,071 171,290 165,261 56.47%
NOSH 371,124 395,999 331,249 348,844 343,898 349,571 344,294 5.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.49% 5.47% 6.16% 7.44% 7.00% 3.30% 3.30% -
ROE 5.33% 14.41% 12.87% 40.61% 29.15% 14.97% 15.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 438.17 385.41 389.29 301.46 244.85 222.32 224.61 56.31%
EPS 4.64 12.83 16.60 17.06 13.99 7.33 7.42 -26.93%
DPS 4.18 3.81 4.56 3.00 3.00 2.92 2.97 25.66%
NAPS 0.87 0.89 1.2893 0.42 0.48 0.49 0.48 48.81%
Adjusted Per Share Value based on latest NOSH - 348,844
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 209.95 197.05 166.49 135.77 108.71 100.34 99.84 64.36%
EPS 2.22 6.56 7.10 7.68 6.21 3.31 3.30 -23.27%
DPS 2.00 1.95 1.95 1.33 1.33 1.32 1.32 32.01%
NAPS 0.4169 0.455 0.5514 0.1892 0.2131 0.2211 0.2134 56.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.30 2.08 1.97 2.01 1.94 1.88 2.04 -
P/RPS 0.52 0.54 0.51 0.67 0.79 0.85 0.91 -31.20%
P/EPS 49.56 16.21 11.87 11.78 13.87 25.63 27.50 48.25%
EY 2.02 6.17 8.42 8.49 7.21 3.90 3.64 -32.54%
DY 1.82 1.83 2.31 1.49 1.55 1.55 1.45 16.40%
P/NAPS 2.64 2.34 1.53 4.79 4.04 3.84 4.25 -27.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/06/06 13/03/06 29/11/05 18/08/05 24/05/05 23/02/05 -
Price 2.23 2.21 2.05 1.96 2.00 1.82 1.91 -
P/RPS 0.51 0.57 0.53 0.65 0.82 0.82 0.85 -28.92%
P/EPS 48.06 17.23 12.35 11.49 14.29 24.82 25.75 51.76%
EY 2.08 5.80 8.10 8.70 7.00 4.03 3.88 -34.08%
DY 1.87 1.72 2.22 1.53 1.50 1.60 1.55 13.36%
P/NAPS 2.56 2.48 1.59 4.67 4.17 3.71 3.98 -25.54%

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