[WASCO] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.29%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,051,640 842,035 777,180 773,335 733,828 711,039 688,521 32.59%
PBT 105,422 84,841 53,589 59,049 58,015 65,447 60,765 44.33%
Tax -27,148 -25,921 -27,951 -33,511 -30,170 -37,279 -37,094 -18.77%
NP 78,274 58,920 25,638 25,538 27,845 28,168 23,671 121.79%
-
NP to SH 59,499 48,116 25,638 25,538 27,845 28,202 23,705 84.58%
-
Tax Rate 25.75% 30.55% 52.16% 56.75% 52.00% 56.96% 61.05% -
Total Cost 973,366 783,115 751,542 747,797 705,983 682,871 664,850 28.90%
-
Net Worth 146,514 165,071 171,290 165,261 178,931 242,239 148,268 -0.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 10,322 10,322 10,211 10,211 10,022 10,022 4,976 62.57%
Div Payout % 17.35% 21.45% 39.83% 39.98% 36.00% 35.54% 20.99% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 146,514 165,071 171,290 165,261 178,931 242,239 148,268 -0.78%
NOSH 348,844 343,898 349,571 344,294 365,166 504,666 344,809 0.77%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.44% 7.00% 3.30% 3.30% 3.79% 3.96% 3.44% -
ROE 40.61% 29.15% 14.97% 15.45% 15.56% 11.64% 15.99% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 301.46 244.85 222.32 224.61 200.96 140.89 199.68 31.56%
EPS 17.06 13.99 7.33 7.42 7.63 5.59 6.87 83.27%
DPS 3.00 3.00 2.92 2.97 2.74 1.99 1.44 63.04%
NAPS 0.42 0.48 0.49 0.48 0.49 0.48 0.43 -1.55%
Adjusted Per Share Value based on latest NOSH - 344,294
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 135.72 108.67 100.30 99.80 94.70 91.76 88.85 32.60%
EPS 7.68 6.21 3.31 3.30 3.59 3.64 3.06 84.57%
DPS 1.33 1.33 1.32 1.32 1.29 1.29 0.64 62.77%
NAPS 0.1891 0.213 0.2211 0.2133 0.2309 0.3126 0.1913 -0.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.01 1.94 1.88 2.04 1.80 1.72 2.10 -
P/RPS 0.67 0.79 0.85 0.91 0.90 1.22 1.05 -25.86%
P/EPS 11.78 13.87 25.63 27.50 23.61 30.78 30.55 -46.99%
EY 8.49 7.21 3.90 3.64 4.24 3.25 3.27 88.79%
DY 1.49 1.55 1.55 1.45 1.52 1.15 0.69 66.98%
P/NAPS 4.79 4.04 3.84 4.25 3.67 3.58 4.88 -1.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 18/08/05 24/05/05 23/02/05 24/11/04 25/08/04 26/05/04 -
Price 1.96 2.00 1.82 1.91 2.10 1.48 1.60 -
P/RPS 0.65 0.82 0.82 0.85 1.04 1.05 0.80 -12.91%
P/EPS 11.49 14.29 24.82 25.75 27.54 26.48 23.27 -37.50%
EY 8.70 7.00 4.03 3.88 3.63 3.78 4.30 59.89%
DY 1.53 1.50 1.60 1.55 1.31 1.34 0.90 42.39%
P/NAPS 4.67 4.17 3.71 3.98 4.29 3.08 3.72 16.35%

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