[WASCO] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 416.93%
YoY- 96.08%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,112,232 884,109 788,458 451,825 383,125 363,120 305,645 23.99%
PBT 62,291 62,003 25,160 62,329 36,537 30,880 287,832 -22.49%
Tax -1,935 -16,626 -15,411 -8,757 -21,167 -21,224 -286,366 -56.48%
NP 60,356 45,377 9,749 53,572 15,370 9,656 1,466 85.71%
-
NP to SH 51,362 35,860 199 37,948 19,353 9,706 1,466 80.79%
-
Tax Rate 3.11% 26.81% 61.25% 14.05% 57.93% 68.73% 99.49% -
Total Cost 1,051,876 838,732 778,709 398,253 367,755 353,464 304,179 22.94%
-
Net Worth 822,083 527,352 173,129 165,591 206,431 122,942 10,995 105.11%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 21,825 10,547 2,984 5,174 4,300 - - -
Div Payout % 42.49% 29.41% 1,500.00% 13.64% 22.22% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 822,083 527,352 173,129 165,591 206,431 122,942 10,995 105.11%
NOSH 727,507 527,352 198,999 344,981 430,066 323,533 36,650 64.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.43% 5.13% 1.24% 11.86% 4.01% 2.66% 0.48% -
ROE 6.25% 6.80% 0.11% 22.92% 9.38% 7.89% 13.33% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 152.88 167.65 396.21 130.97 89.09 112.24 833.96 -24.61%
EPS 7.06 5.64 0.10 11.00 4.50 3.00 4.00 9.92%
DPS 3.00 2.00 1.50 1.50 1.00 0.00 0.00 -
NAPS 1.13 1.00 0.87 0.48 0.48 0.38 0.30 24.71%
Adjusted Per Share Value based on latest NOSH - 343,898
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 143.60 114.14 101.80 58.33 49.46 46.88 39.46 23.99%
EPS 6.63 4.63 0.03 4.90 2.50 1.25 0.19 80.67%
DPS 2.82 1.36 0.39 0.67 0.56 0.00 0.00 -
NAPS 1.0614 0.6808 0.2235 0.2138 0.2665 0.1587 0.0142 105.10%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.15 3.72 2.30 1.94 1.72 1.34 0.00 -
P/RPS 1.41 2.22 0.58 1.48 1.93 1.19 0.00 -
P/EPS 30.45 54.71 2,300.00 17.64 38.22 44.67 0.00 -
EY 3.28 1.83 0.04 5.67 2.62 2.24 0.00 -
DY 1.40 0.54 0.65 0.77 0.58 0.00 0.00 -
P/NAPS 1.90 3.72 2.64 4.04 3.58 3.53 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 30/08/07 28/08/06 18/08/05 25/08/04 27/08/03 16/08/02 -
Price 1.57 3.64 2.23 2.00 1.48 1.74 1.00 -
P/RPS 1.03 2.17 0.56 1.53 1.66 1.55 0.12 43.04%
P/EPS 22.24 53.53 2,230.00 18.18 32.89 58.00 25.00 -1.92%
EY 4.50 1.87 0.04 5.50 3.04 1.72 4.00 1.98%
DY 1.91 0.55 0.67 0.75 0.68 0.00 0.00 -
P/NAPS 1.39 3.64 2.56 4.17 3.08 4.58 3.33 -13.53%

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