[WASCO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.59%
YoY- 98.14%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,621,073 1,599,783 1,626,171 1,526,227 1,289,538 1,051,640 842,035 54.57%
PBT 72,931 47,438 61,947 102,431 99,116 105,422 84,841 -9.56%
Tax -21,676 -19,626 -21,533 -18,919 -19,699 -27,148 -25,921 -11.21%
NP 51,255 27,812 40,414 83,512 79,417 78,274 58,920 -8.84%
-
NP to SH 37,548 14,509 17,222 50,798 54,971 59,499 48,116 -15.20%
-
Tax Rate 29.72% 41.37% 34.76% 18.47% 19.87% 25.75% 30.55% -
Total Cost 1,569,818 1,571,971 1,585,757 1,442,715 1,210,121 973,366 783,115 58.78%
-
Net Worth 363,526 0 322,878 352,439 427,080 146,514 165,071 69.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 19,102 15,504 15,504 15,095 15,095 10,322 10,322 50.56%
Div Payout % 50.87% 106.86% 90.03% 29.72% 27.46% 17.35% 21.45% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 363,526 0 322,878 352,439 427,080 146,514 165,071 69.02%
NOSH 386,730 381,911 371,124 395,999 331,249 348,844 343,898 8.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.16% 1.74% 2.49% 5.47% 6.16% 7.44% 7.00% -
ROE 10.33% 0.00% 5.33% 14.41% 12.87% 40.61% 29.15% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 419.17 418.89 438.17 385.41 389.29 301.46 244.85 42.96%
EPS 9.71 3.80 4.64 12.83 16.60 17.06 13.99 -21.55%
DPS 4.94 4.06 4.18 3.81 4.56 3.00 3.00 39.31%
NAPS 0.94 0.00 0.87 0.89 1.2893 0.42 0.48 56.33%
Adjusted Per Share Value based on latest NOSH - 395,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 209.20 206.45 209.86 196.96 166.42 135.72 108.67 54.56%
EPS 4.85 1.87 2.22 6.56 7.09 7.68 6.21 -15.15%
DPS 2.47 2.00 2.00 1.95 1.95 1.33 1.33 50.91%
NAPS 0.4691 0.00 0.4167 0.4548 0.5512 0.1891 0.213 69.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.13 2.19 2.30 2.08 1.97 2.01 1.94 -
P/RPS 0.51 0.52 0.52 0.54 0.51 0.67 0.79 -25.24%
P/EPS 21.94 57.65 49.56 16.21 11.87 11.78 13.87 35.64%
EY 4.56 1.73 2.02 6.17 8.42 8.49 7.21 -26.25%
DY 2.32 1.85 1.82 1.83 2.31 1.49 1.55 30.75%
P/NAPS 2.27 0.00 2.64 2.34 1.53 4.79 4.04 -31.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 28/08/06 19/06/06 13/03/06 29/11/05 18/08/05 -
Price 2.60 2.12 2.23 2.21 2.05 1.96 2.00 -
P/RPS 0.62 0.51 0.51 0.57 0.53 0.65 0.82 -16.96%
P/EPS 26.78 55.80 48.06 17.23 12.35 11.49 14.29 51.82%
EY 3.73 1.79 2.08 5.80 8.10 8.70 7.00 -34.19%
DY 1.90 1.91 1.87 1.72 2.22 1.53 1.50 17.01%
P/NAPS 2.77 0.00 2.56 2.48 1.59 4.67 4.17 -23.81%

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