[WASCO] YoY 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- 74.66%
YoY- 83.74%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Revenue 462,532 441,242 203,344 163,837 167,409 0 1,314 138.18%
PBT 33,778 8,285 14,591 13,557 7,344 0 -63,602 -
Tax -3,339 -1,289 -8,738 -5,397 -2,903 0 63,602 -
NP 30,439 6,996 5,853 8,160 4,441 0 0 -
-
NP to SH 24,364 1,325 5,853 8,160 4,441 0 -63,602 -
-
Tax Rate 9.89% 15.56% 59.89% 39.81% 39.53% - - -
Total Cost 432,093 434,246 197,491 155,677 162,968 0 1,314 135.80%
-
Net Worth 367,393 427,080 165,261 136,017 65,263 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 13,535 9,937 5,164 4,976 2,413 - - -
Div Payout % 55.56% 750.00% 88.24% 60.98% 54.35% - - -
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 367,393 427,080 165,261 136,017 65,263 0 -2,679 -
NOSH 386,730 331,249 344,294 331,749 193,086 35,871 35,868 42.18%
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 6.58% 1.59% 2.88% 4.98% 2.65% 0.00% 0.00% -
ROE 6.63% 0.31% 3.54% 6.00% 6.80% 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 119.60 133.21 59.06 49.39 86.70 0.00 3.66 67.54%
EPS 6.30 0.40 1.70 2.50 2.30 0.00 -177.30 -
DPS 3.50 3.00 1.50 1.50 1.25 0.00 0.00 -
NAPS 0.95 1.2893 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 59.72 56.97 26.25 21.15 21.61 0.00 0.17 138.11%
EPS 3.15 0.17 0.76 1.05 0.57 0.00 -8.21 -
DPS 1.75 1.28 0.67 0.64 0.31 0.00 0.00 -
NAPS 0.4743 0.5514 0.2134 0.1756 0.0843 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 1.78 1.48 3.45 4.21 1.00 0.00 0.00 -
P/EPS 33.81 492.50 120.00 84.56 37.83 0.00 0.00 -
EY 2.96 0.20 0.83 1.18 2.64 0.00 0.00 -
DY 1.64 1.52 0.74 0.72 1.44 0.00 0.00 -
P/NAPS 2.24 1.53 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 2.17 1.54 3.23 4.15 1.03 0.00 0.00 -
P/EPS 41.27 512.50 112.35 83.34 38.70 0.00 0.00 -
EY 2.42 0.20 0.89 1.20 2.58 0.00 0.00 -
DY 1.35 1.46 0.79 0.73 1.40 0.00 0.00 -
P/NAPS 2.74 1.59 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