[WASCO] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 759,988 702,929 641,929 0 0 1,684 9,584 -4.53%
PBT 59,277 61,644 405,468 0 -32,194 -31,904 -49,742 -
Tax -33,030 -42,585 -397,086 0 32,194 31,904 49,742 -
NP 26,246 19,058 8,381 0 0 0 0 -100.00%
-
NP to SH 31,646 19,170 8,381 0 -32,194 -31,904 -49,742 -
-
Tax Rate 55.72% 69.08% 97.93% - - - - -
Total Cost 733,741 683,870 633,548 0 0 1,684 9,584 -4.49%
-
Net Worth 204,037 130,709 46,633 0 -2,920 -204,482 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
Div 5,552 5,446 - - - - - -100.00%
Div Payout % 17.54% 28.41% - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 204,037 130,709 46,633 0 -2,920 -204,482 0 -100.00%
NOSH 416,403 326,772 146,186 35,871 35,872 35,874 35,872 -2.56%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 3.45% 2.71% 1.31% 0.00% 0.00% 0.00% 0.00% -
ROE 15.51% 14.67% 17.97% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 182.51 215.11 439.12 0.00 0.00 4.69 26.72 -2.01%
EPS 7.60 5.87 5.73 0.00 -89.75 -88.93 -138.67 -
DPS 1.33 1.67 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.49 0.40 0.319 0.00 -0.0814 -5.70 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 35,870
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 98.12 90.75 82.88 0.00 0.00 0.22 1.24 -4.52%
EPS 4.09 2.48 1.08 0.00 -4.16 -4.12 -6.42 -
DPS 0.72 0.70 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2634 0.1688 0.0602 0.00 -0.0038 -0.264 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
Date 30/09/04 30/09/03 30/09/02 - - - - -
Price 1.80 2.02 0.92 0.00 0.00 0.00 0.00 -
P/RPS 0.99 0.94 0.21 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.68 34.43 16.05 0.00 0.00 0.00 0.00 -100.00%
EY 4.22 2.90 6.23 0.00 0.00 0.00 0.00 -100.00%
DY 0.74 0.83 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.67 5.05 2.88 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/11/04 20/11/03 20/11/02 30/11/01 27/02/01 29/02/00 - -
Price 2.10 2.03 0.88 0.00 0.00 0.00 0.00 -
P/RPS 1.15 0.94 0.20 0.00 0.00 0.00 0.00 -100.00%
P/EPS 27.63 34.60 15.35 0.00 0.00 0.00 0.00 -100.00%
EY 3.62 2.89 6.52 0.00 0.00 0.00 0.00 -100.00%
DY 0.63 0.82 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 4.29 5.08 2.76 0.00 0.00 0.00 0.00 -100.00%

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