[WASCO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 694,606 706,331 839,691 785,468 618,059 442,257 136,612 195.39%
PBT 53,577 54,493 331,849 590,552 572,138 547,443 251,433 -64.29%
Tax -34,842 -36,876 -316,398 -311,963 -297,990 -276,815 17,729 -
NP 18,735 17,617 15,451 278,589 274,148 270,628 269,162 -83.05%
-
NP to SH 18,819 17,667 15,501 278,589 263,078 251,132 241,488 -81.72%
-
Tax Rate 65.03% 67.67% 95.34% 52.83% 52.08% 50.57% -7.05% -
Total Cost 675,871 688,714 824,240 506,879 343,911 171,629 -132,550 -
-
Net Worth 133,485 125,469 115,406 65,263 46,786 10,995 4,591,586 -90.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,585 2,413 2,413 2,413 - - - -
Div Payout % 34.99% 13.66% 15.57% 0.87% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 133,485 125,469 115,406 65,263 46,786 10,995 4,591,586 -90.52%
NOSH 333,714 330,181 319,684 193,086 146,666 36,650 15,833,058 -92.35%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.70% 2.49% 1.84% 35.47% 44.36% 61.19% 197.03% -
ROE 14.10% 14.08% 13.43% 426.87% 562.29% 2,284.06% 5.26% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 208.14 213.92 262.66 406.79 421.40 1,206.70 0.86 3770.68%
EPS 5.64 5.35 4.85 144.28 179.37 685.22 1.53 138.44%
DPS 1.97 0.73 0.75 1.25 0.00 0.00 0.00 -
NAPS 0.40 0.38 0.361 0.338 0.319 0.30 0.29 23.88%
Adjusted Per Share Value based on latest NOSH - 193,086
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.68 91.19 108.41 101.41 79.80 57.10 17.64 195.37%
EPS 2.43 2.28 2.00 35.97 33.97 32.42 31.18 -81.72%
DPS 0.85 0.31 0.31 0.31 0.00 0.00 0.00 -
NAPS 0.1723 0.162 0.149 0.0843 0.0604 0.0142 5.9281 -90.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 2.02 1.34 0.90 0.87 0.92 0.00 0.00 -
P/RPS 0.97 0.63 0.34 0.21 0.22 0.00 0.00 -
P/EPS 35.82 25.04 18.56 0.60 0.51 0.00 0.00 -
EY 2.79 3.99 5.39 165.84 194.97 0.00 0.00 -
DY 0.98 0.55 0.84 1.44 0.00 0.00 0.00 -
P/NAPS 5.05 3.53 2.49 2.57 2.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 16/08/02 04/07/02 -
Price 2.03 1.74 0.98 0.89 0.88 1.00 0.00 -
P/RPS 0.98 0.81 0.37 0.22 0.21 0.08 0.00 -
P/EPS 36.00 32.52 20.21 0.62 0.49 0.15 0.00 -
EY 2.78 3.08 4.95 162.11 203.83 685.22 0.00 -
DY 0.97 0.42 0.77 1.40 0.00 0.00 0.00 -
P/NAPS 5.08 4.58 2.71 2.63 2.76 3.33 0.00 -

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