[WASCO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 158.79%
YoY- -31.69%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,881,143 1,716,724 1,621,373 1,621,073 1,599,783 1,626,171 1,526,227 14.94%
PBT 129,973 109,774 89,349 72,931 47,438 61,947 102,431 17.18%
Tax -25,852 -22,891 -23,883 -21,676 -19,626 -21,533 -18,919 23.11%
NP 104,121 86,883 65,466 51,255 27,812 40,414 83,512 15.82%
-
NP to SH 84,568 73,209 52,416 37,548 14,509 17,222 50,798 40.42%
-
Tax Rate 19.89% 20.85% 26.73% 29.72% 41.37% 34.76% 18.47% -
Total Cost 1,777,022 1,629,841 1,555,907 1,569,818 1,571,971 1,585,757 1,442,715 14.89%
-
Net Worth 517,957 524,235 0 363,526 0 322,878 352,439 29.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 24,020 24,020 19,102 19,102 15,504 15,504 15,095 36.26%
Div Payout % 28.40% 32.81% 36.44% 50.87% 106.86% 90.03% 29.72% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 517,957 524,235 0 363,526 0 322,878 352,439 29.23%
NOSH 517,957 524,235 400,800 386,730 381,911 371,124 395,999 19.58%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.53% 5.06% 4.04% 3.16% 1.74% 2.49% 5.47% -
ROE 16.33% 13.96% 0.00% 10.33% 0.00% 5.33% 14.41% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 363.18 327.47 404.53 419.17 418.89 438.17 385.41 -3.87%
EPS 16.33 13.96 13.08 9.71 3.80 4.64 12.83 17.42%
DPS 4.64 4.58 4.77 4.94 4.06 4.18 3.81 14.02%
NAPS 1.00 1.00 0.00 0.94 0.00 0.87 0.89 8.07%
Adjusted Per Share Value based on latest NOSH - 386,730
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 242.76 221.54 209.24 209.20 206.45 209.86 196.96 14.94%
EPS 10.91 9.45 6.76 4.85 1.87 2.22 6.56 40.32%
DPS 3.10 3.10 2.47 2.47 2.00 2.00 1.95 36.17%
NAPS 0.6684 0.6765 0.00 0.4691 0.00 0.4167 0.4548 29.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.80 3.72 2.70 2.13 2.19 2.30 2.08 -
P/RPS 1.05 1.14 0.67 0.51 0.52 0.52 0.54 55.72%
P/EPS 23.27 26.64 20.65 21.94 57.65 49.56 16.21 27.22%
EY 4.30 3.75 4.84 4.56 1.73 2.02 6.17 -21.37%
DY 1.22 1.23 1.77 2.32 1.85 1.82 1.83 -23.66%
P/NAPS 3.80 3.72 0.00 2.27 0.00 2.64 2.34 38.11%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 19/06/06 -
Price 3.66 3.64 3.66 2.60 2.12 2.23 2.21 -
P/RPS 1.01 1.11 0.90 0.62 0.51 0.51 0.57 46.37%
P/EPS 22.42 26.07 27.99 26.78 55.80 48.06 17.23 19.16%
EY 4.46 3.84 3.57 3.73 1.79 2.08 5.80 -16.05%
DY 1.27 1.26 1.30 1.90 1.91 1.87 1.72 -18.29%
P/NAPS 3.66 3.64 0.00 2.77 0.00 2.56 2.48 29.59%

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