[WASCO] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -96.86%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,976,912 2,224,464 1,768,218 1,576,916 903,650 766,250 726,240 18.14%
PBT 220,590 124,582 124,006 50,320 124,658 73,074 61,760 23.61%
Tax -28,572 -3,870 -33,252 -30,822 -17,514 -42,334 -42,448 -6.37%
NP 192,018 120,712 90,754 19,498 107,144 30,740 19,312 46.58%
-
NP to SH 110,918 102,724 71,720 398 75,896 38,706 19,412 33.67%
-
Tax Rate 12.95% 3.11% 26.81% 61.25% 14.05% 57.93% 68.73% -
Total Cost 1,784,894 2,103,752 1,677,464 1,557,418 796,506 735,510 706,928 16.67%
-
Net Worth 957,510 822,083 527,352 173,129 165,591 206,431 122,942 40.74%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 38,300 43,650 21,094 5,969 10,349 8,601 - -
Div Payout % 34.53% 42.49% 29.41% 1,500.00% 13.64% 22.22% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 957,510 822,083 527,352 173,129 165,591 206,431 122,942 40.74%
NOSH 766,008 727,507 527,352 198,999 344,981 430,066 323,533 15.43%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.71% 5.43% 5.13% 1.24% 11.86% 4.01% 2.66% -
ROE 11.58% 12.50% 13.60% 0.23% 45.83% 18.75% 15.79% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 258.08 305.77 335.30 792.42 261.94 178.17 224.47 2.35%
EPS 14.48 14.12 11.28 0.20 22.00 9.00 6.00 15.80%
DPS 5.00 6.00 4.00 3.00 3.00 2.00 0.00 -
NAPS 1.25 1.13 1.00 0.87 0.48 0.48 0.38 21.92%
Adjusted Per Share Value based on latest NOSH - 371,124
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 255.23 287.19 228.29 203.59 116.67 98.93 93.76 18.14%
EPS 14.32 13.26 9.26 0.05 9.80 5.00 2.51 33.63%
DPS 4.94 5.64 2.72 0.77 1.34 1.11 0.00 -
NAPS 1.2362 1.0614 0.6808 0.2235 0.2138 0.2665 0.1587 40.75%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.85 2.15 3.72 2.30 1.94 1.72 1.34 -
P/RPS 0.72 0.70 1.11 0.29 0.74 0.97 0.60 3.08%
P/EPS 12.78 15.23 27.35 1,150.00 8.82 19.11 22.33 -8.87%
EY 7.83 6.57 3.66 0.09 11.34 5.23 4.48 9.74%
DY 2.70 2.79 1.08 1.30 1.55 1.16 0.00 -
P/NAPS 1.48 1.90 3.72 2.64 4.04 3.58 3.53 -13.47%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 25/08/08 30/08/07 28/08/06 18/08/05 25/08/04 27/08/03 -
Price 2.13 1.57 3.64 2.23 2.00 1.48 1.74 -
P/RPS 0.83 0.51 1.09 0.28 0.76 0.83 0.78 1.03%
P/EPS 14.71 11.12 26.76 1,115.00 9.09 16.44 29.00 -10.68%
EY 6.80 8.99 3.74 0.09 11.00 6.08 3.45 11.96%
DY 2.35 3.82 1.10 1.35 1.50 1.35 0.00 -
P/NAPS 1.70 1.39 3.64 2.56 4.17 3.08 4.58 -15.21%

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