[WASCO] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.51%
YoY- 31.28%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,955,345 1,624,495 1,285,663 773,335 691,034 648,856 0 -
PBT 116,141 71,356 97,959 59,049 59,790 311,445 0 -
Tax -18,473 -21,168 -12,752 -33,511 -37,336 -300,718 0 -
NP 97,668 50,188 85,207 25,538 22,454 10,727 0 -
-
NP to SH 85,919 37,414 54,845 29,588 22,538 10,727 0 -
-
Tax Rate 15.91% 29.67% 13.02% 56.75% 62.45% 96.56% - -
Total Cost 1,857,677 1,574,307 1,200,456 747,797 668,580 638,129 0 -
-
Net Worth 694,933 363,867 316,173 191,922 134,697 63,609 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 37,905 19,354 16,167 15,993 4,927 2,352 - -
Div Payout % 44.12% 51.73% 29.48% 54.05% 21.87% 21.93% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 694,933 363,867 316,173 191,922 134,697 63,609 0 -
NOSH 631,757 387,092 359,287 399,837 328,529 188,192 35,871 61.26%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.99% 3.09% 6.63% 3.30% 3.25% 1.65% 0.00% -
ROE 12.36% 10.28% 17.35% 15.42% 16.73% 16.86% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 309.51 419.67 357.84 193.41 210.34 344.78 0.00 -
EPS 13.60 6.00 15.30 7.40 6.80 5.70 0.00 -
DPS 6.00 5.00 4.50 4.00 1.50 1.25 0.00 -
NAPS 1.10 0.94 0.88 0.48 0.41 0.338 0.00 -
Adjusted Per Share Value based on latest NOSH - 344,294
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 252.45 209.73 165.99 99.84 89.22 83.77 0.00 -
EPS 11.09 4.83 7.08 3.82 2.91 1.38 0.00 -
DPS 4.89 2.50 2.09 2.06 0.64 0.30 0.00 -
NAPS 0.8972 0.4698 0.4082 0.2478 0.1739 0.0821 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 3.94 2.13 1.97 2.04 2.08 0.87 0.00 -
P/RPS 1.27 0.51 0.55 1.05 0.99 0.25 0.00 -
P/EPS 28.97 22.04 12.91 27.57 30.32 15.26 0.00 -
EY 3.45 4.54 7.75 3.63 3.30 6.55 0.00 -
DY 1.52 2.35 2.28 1.96 0.72 1.44 0.00 -
P/NAPS 3.58 2.27 2.24 4.25 5.07 2.57 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 26/02/07 13/03/06 23/02/05 25/02/04 26/02/03 28/02/02 -
Price 2.20 2.60 2.05 1.91 2.05 0.89 0.00 -
P/RPS 0.71 0.62 0.57 0.99 0.97 0.26 0.00 -
P/EPS 16.18 26.90 13.43 25.81 29.88 15.61 0.00 -
EY 6.18 3.72 7.45 3.87 3.35 6.40 0.00 -
DY 2.73 1.92 2.20 2.09 0.73 1.40 0.00 -
P/NAPS 2.00 2.77 2.33 3.98 5.00 2.63 0.00 -

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