[WASCO] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 85.36%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,343,194 1,955,345 1,624,495 1,285,663 773,335 691,034 648,856 23.83%
PBT 152,913 116,141 71,356 97,959 59,049 59,790 311,445 -11.17%
Tax -19,864 -18,473 -21,168 -12,752 -33,511 -37,336 -300,718 -36.39%
NP 133,049 97,668 50,188 85,207 25,538 22,454 10,727 52.08%
-
NP to SH 115,596 85,919 37,414 54,845 29,588 22,538 10,727 48.56%
-
Tax Rate 12.99% 15.91% 29.67% 13.02% 56.75% 62.45% 96.56% -
Total Cost 2,210,145 1,857,677 1,574,307 1,200,456 747,797 668,580 638,129 22.98%
-
Net Worth 884,663 694,933 363,867 316,173 191,922 134,697 63,609 55.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 44,233 37,905 19,354 16,167 15,993 4,927 2,352 63.00%
Div Payout % 38.27% 44.12% 51.73% 29.48% 54.05% 21.87% 21.93% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 884,663 694,933 363,867 316,173 191,922 134,697 63,609 55.01%
NOSH 737,219 631,757 387,092 359,287 399,837 328,529 188,192 25.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.68% 4.99% 3.09% 6.63% 3.30% 3.25% 1.65% -
ROE 13.07% 12.36% 10.28% 17.35% 15.42% 16.73% 16.86% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 317.84 309.51 419.67 357.84 193.41 210.34 344.78 -1.34%
EPS 15.68 13.60 6.00 15.30 7.40 6.80 5.70 18.35%
DPS 6.00 6.00 5.00 4.50 4.00 1.50 1.25 29.84%
NAPS 1.20 1.10 0.94 0.88 0.48 0.41 0.338 23.48%
Adjusted Per Share Value based on latest NOSH - 331,249
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 302.52 252.45 209.73 165.99 99.84 89.22 83.77 23.83%
EPS 14.92 11.09 4.83 7.08 3.82 2.91 1.38 48.64%
DPS 5.71 4.89 2.50 2.09 2.06 0.64 0.30 63.32%
NAPS 1.1422 0.8972 0.4698 0.4082 0.2478 0.1739 0.0821 55.02%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.00 3.94 2.13 1.97 2.04 2.08 0.87 -
P/RPS 0.31 1.27 0.51 0.55 1.05 0.99 0.25 3.64%
P/EPS 6.38 28.97 22.04 12.91 27.57 30.32 15.26 -13.51%
EY 15.68 3.45 4.54 7.75 3.63 3.30 6.55 15.64%
DY 6.00 1.52 2.35 2.28 1.96 0.72 1.44 26.82%
P/NAPS 0.83 3.58 2.27 2.24 4.25 5.07 2.57 -17.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 25/02/04 26/02/03 -
Price 1.12 2.20 2.60 2.05 1.91 2.05 0.89 -
P/RPS 0.35 0.71 0.62 0.57 0.99 0.97 0.26 5.07%
P/EPS 7.14 16.18 26.90 13.43 25.81 29.88 15.61 -12.21%
EY 14.00 6.18 3.72 7.45 3.87 3.35 6.40 13.92%
DY 5.36 2.73 1.92 2.20 2.09 0.73 1.40 25.05%
P/NAPS 0.93 2.00 2.77 2.33 3.98 5.00 2.63 -15.89%

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