[WASCO] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -94.44%
YoY- -93.58%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 686,756 694,606 706,331 839,691 785,468 618,059 442,257 33.98%
PBT 57,342 53,577 54,493 331,849 590,552 572,138 547,443 -77.68%
Tax -35,086 -34,842 -36,876 -316,398 -311,963 -297,990 -276,815 -74.67%
NP 22,256 18,735 17,617 15,451 278,589 274,148 270,628 -81.00%
-
NP to SH 22,340 18,819 17,667 15,501 278,589 263,078 251,132 -79.98%
-
Tax Rate 61.19% 65.03% 67.67% 95.34% 52.83% 52.08% 50.57% -
Total Cost 664,500 675,871 688,714 824,240 506,879 343,911 171,629 145.96%
-
Net Worth 136,017 133,485 125,469 115,406 65,263 46,786 10,995 432.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,147 6,585 2,413 2,413 2,413 - - -
Div Payout % 40.95% 34.99% 13.66% 15.57% 0.87% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 136,017 133,485 125,469 115,406 65,263 46,786 10,995 432.44%
NOSH 331,749 333,714 330,181 319,684 193,086 146,666 36,650 332.59%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.24% 2.70% 2.49% 1.84% 35.47% 44.36% 61.19% -
ROE 16.42% 14.10% 14.08% 13.43% 426.87% 562.29% 2,284.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 207.01 208.14 213.92 262.66 406.79 421.40 1,206.70 -69.02%
EPS 6.73 5.64 5.35 4.85 144.28 179.37 685.22 -95.37%
DPS 2.76 1.97 0.73 0.75 1.25 0.00 0.00 -
NAPS 0.41 0.40 0.38 0.361 0.338 0.319 0.30 23.08%
Adjusted Per Share Value based on latest NOSH - 319,684
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 88.67 89.68 91.19 108.41 101.41 79.80 57.10 33.99%
EPS 2.88 2.43 2.28 2.00 35.97 33.97 32.42 -80.00%
DPS 1.18 0.85 0.31 0.31 0.31 0.00 0.00 -
NAPS 0.1756 0.1723 0.162 0.149 0.0843 0.0604 0.0142 432.31%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 2.08 2.02 1.34 0.90 0.87 0.92 0.00 -
P/RPS 1.00 0.97 0.63 0.34 0.21 0.22 0.00 -
P/EPS 30.89 35.82 25.04 18.56 0.60 0.51 0.00 -
EY 3.24 2.79 3.99 5.39 165.84 194.97 0.00 -
DY 1.33 0.98 0.55 0.84 1.44 0.00 0.00 -
P/NAPS 5.07 5.05 3.53 2.49 2.57 2.88 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/11/03 27/08/03 28/05/03 26/02/03 20/11/02 16/08/02 -
Price 2.05 2.03 1.74 0.98 0.89 0.88 1.00 -
P/RPS 0.99 0.98 0.81 0.37 0.22 0.21 0.08 432.56%
P/EPS 30.44 36.00 32.52 20.21 0.62 0.49 0.15 3320.05%
EY 3.28 2.78 3.08 4.95 162.11 203.83 685.22 -97.13%
DY 1.35 0.97 0.42 0.77 1.40 0.00 0.00 -
P/NAPS 5.00 5.08 4.58 2.71 2.63 2.76 3.33 31.02%

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