[WASCO] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 56.75%
YoY- 110.11%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Revenue 1,624,495 1,285,663 773,335 691,034 648,856 0 2,577 159.64%
PBT 71,356 97,959 59,049 59,790 311,445 0 -87,530 -
Tax -21,168 -12,752 -33,511 -37,336 -300,718 0 87,530 -
NP 50,188 85,207 25,538 22,454 10,727 0 0 -
-
NP to SH 37,414 54,845 29,588 22,538 10,727 0 -87,530 -
-
Tax Rate 29.67% 13.02% 56.75% 62.45% 96.56% - - -
Total Cost 1,574,307 1,200,456 747,797 668,580 638,129 0 2,577 158.44%
-
Net Worth 363,867 316,173 191,922 134,697 63,609 0 -2,679 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Div 19,354 16,167 15,993 4,927 2,352 - - -
Div Payout % 51.73% 29.48% 54.05% 21.87% 21.93% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Net Worth 363,867 316,173 191,922 134,697 63,609 0 -2,679 -
NOSH 387,092 359,287 399,837 328,529 188,192 35,871 35,872 42.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
NP Margin 3.09% 6.63% 3.30% 3.25% 1.65% 0.00% 0.00% -
ROE 10.28% 17.35% 15.42% 16.73% 16.86% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
RPS 419.67 357.84 193.41 210.34 344.78 0.00 7.18 82.60%
EPS 6.00 15.30 7.40 6.80 5.70 0.00 -244.00 -
DPS 5.00 4.50 4.00 1.50 1.25 0.00 0.00 -
NAPS 0.94 0.88 0.48 0.41 0.338 0.00 -0.0747 -
Adjusted Per Share Value based on latest NOSH - 331,749
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
RPS 209.73 165.99 99.84 89.22 83.77 0.00 0.33 159.95%
EPS 4.83 7.08 3.82 2.91 1.38 0.00 -11.30 -
DPS 2.50 2.09 2.06 0.64 0.30 0.00 0.00 -
NAPS 0.4698 0.4082 0.2478 0.1739 0.0821 0.00 -0.0035 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 2.13 1.97 2.04 2.08 0.87 0.00 0.00 -
P/RPS 0.51 0.55 1.05 0.99 0.25 0.00 0.00 -
P/EPS 22.04 12.91 27.57 30.32 15.26 0.00 0.00 -
EY 4.54 7.75 3.63 3.30 6.55 0.00 0.00 -
DY 2.35 2.28 1.96 0.72 1.44 0.00 0.00 -
P/NAPS 2.27 2.24 4.25 5.07 2.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Date 26/02/07 13/03/06 23/02/05 25/02/04 26/02/03 28/02/02 31/05/00 -
Price 2.60 2.05 1.91 2.05 0.89 0.00 0.00 -
P/RPS 0.62 0.57 0.99 0.97 0.26 0.00 0.00 -
P/EPS 26.90 13.43 25.81 29.88 15.61 0.00 0.00 -
EY 3.72 7.45 3.87 3.35 6.40 0.00 0.00 -
DY 1.92 2.20 2.09 0.73 1.40 0.00 0.00 -
P/NAPS 2.77 2.33 3.98 5.00 2.63 0.00 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