[WASCO] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 39.6%
YoY- 3.19%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,927,607 1,881,143 1,716,724 1,621,373 1,621,073 1,599,783 1,626,171 11.96%
PBT 114,065 129,973 109,774 89,349 72,931 47,438 61,947 50.06%
Tax -18,232 -25,852 -22,891 -23,883 -21,676 -19,626 -21,533 -10.47%
NP 95,833 104,121 86,883 65,466 51,255 27,812 40,414 77.54%
-
NP to SH 85,919 84,568 73,209 52,416 37,548 14,509 17,222 191.11%
-
Tax Rate 15.98% 19.89% 20.85% 26.73% 29.72% 41.37% 34.76% -
Total Cost 1,831,774 1,777,022 1,629,841 1,555,907 1,569,818 1,571,971 1,585,757 10.06%
-
Net Worth 689,914 517,957 524,235 0 363,526 0 322,878 65.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 35,572 24,020 24,020 19,102 19,102 15,504 15,504 73.69%
Div Payout % 41.40% 28.40% 32.81% 36.44% 50.87% 106.86% 90.03% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 689,914 517,957 524,235 0 363,526 0 322,878 65.66%
NOSH 627,195 517,957 524,235 400,800 386,730 381,911 371,124 41.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.97% 5.53% 5.06% 4.04% 3.16% 1.74% 2.49% -
ROE 12.45% 16.33% 13.96% 0.00% 10.33% 0.00% 5.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 307.34 363.18 327.47 404.53 419.17 418.89 438.17 -21.00%
EPS 13.70 16.33 13.96 13.08 9.71 3.80 4.64 105.40%
DPS 5.67 4.64 4.58 4.77 4.94 4.06 4.18 22.47%
NAPS 1.10 1.00 1.00 0.00 0.94 0.00 0.87 16.87%
Adjusted Per Share Value based on latest NOSH - 400,800
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 248.76 242.76 221.54 209.24 209.20 206.45 209.86 11.96%
EPS 11.09 10.91 9.45 6.76 4.85 1.87 2.22 191.37%
DPS 4.59 3.10 3.10 2.47 2.47 2.00 2.00 73.72%
NAPS 0.8903 0.6684 0.6765 0.00 0.4691 0.00 0.4167 65.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.94 3.80 3.72 2.70 2.13 2.19 2.30 -
P/RPS 1.28 1.05 1.14 0.67 0.51 0.52 0.52 82.00%
P/EPS 28.76 23.27 26.64 20.65 21.94 57.65 49.56 -30.35%
EY 3.48 4.30 3.75 4.84 4.56 1.73 2.02 43.56%
DY 1.44 1.22 1.23 1.77 2.32 1.85 1.82 -14.41%
P/NAPS 3.58 3.80 3.72 0.00 2.27 0.00 2.64 22.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 -
Price 2.20 3.66 3.64 3.66 2.60 2.12 2.23 -
P/RPS 0.72 1.01 1.11 0.90 0.62 0.51 0.51 25.76%
P/EPS 16.06 22.42 26.07 27.99 26.78 55.80 48.06 -51.74%
EY 6.23 4.46 3.84 3.57 3.73 1.79 2.08 107.37%
DY 2.58 1.27 1.26 1.30 1.90 1.91 1.87 23.85%
P/NAPS 2.00 3.66 3.64 0.00 2.77 0.00 2.56 -15.13%

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