[WASCO] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -15.75%
YoY- -75.61%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,716,724 1,621,373 1,621,073 1,599,783 1,626,171 1,526,227 1,289,538 21.07%
PBT 109,774 89,349 72,931 47,438 61,947 102,431 99,116 7.06%
Tax -22,891 -23,883 -21,676 -19,626 -21,533 -18,919 -19,699 10.56%
NP 86,883 65,466 51,255 27,812 40,414 83,512 79,417 6.19%
-
NP to SH 73,209 52,416 37,548 14,509 17,222 50,798 54,971 21.11%
-
Tax Rate 20.85% 26.73% 29.72% 41.37% 34.76% 18.47% 19.87% -
Total Cost 1,629,841 1,555,907 1,569,818 1,571,971 1,585,757 1,442,715 1,210,121 22.02%
-
Net Worth 524,235 0 363,526 0 322,878 352,439 427,080 14.68%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 24,020 19,102 19,102 15,504 15,504 15,095 15,095 36.41%
Div Payout % 32.81% 36.44% 50.87% 106.86% 90.03% 29.72% 27.46% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 524,235 0 363,526 0 322,878 352,439 427,080 14.68%
NOSH 524,235 400,800 386,730 381,911 371,124 395,999 331,249 35.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.06% 4.04% 3.16% 1.74% 2.49% 5.47% 6.16% -
ROE 13.96% 0.00% 10.33% 0.00% 5.33% 14.41% 12.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 327.47 404.53 419.17 418.89 438.17 385.41 389.29 -10.91%
EPS 13.96 13.08 9.71 3.80 4.64 12.83 16.60 -10.93%
DPS 4.58 4.77 4.94 4.06 4.18 3.81 4.56 0.29%
NAPS 1.00 0.00 0.94 0.00 0.87 0.89 1.2893 -15.62%
Adjusted Per Share Value based on latest NOSH - 381,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 221.54 209.24 209.20 206.45 209.86 196.96 166.42 21.07%
EPS 9.45 6.76 4.85 1.87 2.22 6.56 7.09 21.17%
DPS 3.10 2.47 2.47 2.00 2.00 1.95 1.95 36.32%
NAPS 0.6765 0.00 0.4691 0.00 0.4167 0.4548 0.5512 14.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.72 2.70 2.13 2.19 2.30 2.08 1.97 -
P/RPS 1.14 0.67 0.51 0.52 0.52 0.54 0.51 71.21%
P/EPS 26.64 20.65 21.94 57.65 49.56 16.21 11.87 71.67%
EY 3.75 4.84 4.56 1.73 2.02 6.17 8.42 -41.76%
DY 1.23 1.77 2.32 1.85 1.82 1.83 2.31 -34.38%
P/NAPS 3.72 0.00 2.27 0.00 2.64 2.34 1.53 81.10%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 19/06/06 13/03/06 -
Price 3.64 3.66 2.60 2.12 2.23 2.21 2.05 -
P/RPS 1.11 0.90 0.62 0.51 0.51 0.57 0.53 63.91%
P/EPS 26.07 27.99 26.78 55.80 48.06 17.23 12.35 64.78%
EY 3.84 3.57 3.73 1.79 2.08 5.80 8.10 -39.28%
DY 1.26 1.30 1.90 1.91 1.87 1.72 2.22 -31.52%
P/NAPS 3.64 0.00 2.77 0.00 2.56 2.48 1.59 73.96%

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