[WASCO] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -91.56%
YoY- -77.36%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 578,738 508,996 462,532 441,242 203,344 163,837 167,409 22.94%
PBT 40,895 17,870 33,778 8,285 14,591 13,557 7,344 33.09%
Tax -2,229 4,281 -3,339 -1,289 -8,738 -5,397 -2,903 -4.30%
NP 38,666 22,151 30,439 6,996 5,853 8,160 4,441 43.38%
-
NP to SH 37,188 25,715 24,364 1,325 5,853 8,160 4,441 42.45%
-
Tax Rate 5.45% -23.96% 9.89% 15.56% 59.89% 39.81% 39.53% -
Total Cost 540,072 486,845 432,093 434,246 197,491 155,677 162,968 22.08%
-
Net Worth 885,428 689,914 367,393 427,080 165,261 136,017 65,263 54.37%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 22,135 25,087 13,535 9,937 5,164 4,976 2,413 44.63%
Div Payout % 59.52% 97.56% 55.56% 750.00% 88.24% 60.98% 54.35% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 885,428 689,914 367,393 427,080 165,261 136,017 65,263 54.37%
NOSH 737,857 627,195 386,730 331,249 344,294 331,749 193,086 25.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.68% 4.35% 6.58% 1.59% 2.88% 4.98% 2.65% -
ROE 4.20% 3.73% 6.63% 0.31% 3.54% 6.00% 6.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 78.43 81.15 119.60 133.21 59.06 49.39 86.70 -1.65%
EPS 5.04 4.10 6.30 0.40 1.70 2.50 2.30 13.95%
DPS 3.00 4.00 3.50 3.00 1.50 1.50 1.25 15.69%
NAPS 1.20 1.10 0.95 1.2893 0.48 0.41 0.338 23.48%
Adjusted Per Share Value based on latest NOSH - 331,249
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 74.72 65.71 59.72 56.97 26.25 21.15 21.61 22.94%
EPS 4.80 3.32 3.15 0.17 0.76 1.05 0.57 42.58%
DPS 2.86 3.24 1.75 1.28 0.67 0.64 0.31 44.77%
NAPS 1.1432 0.8907 0.4743 0.5514 0.2134 0.1756 0.0843 54.36%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.00 3.94 2.13 1.97 2.04 2.08 0.87 -
P/RPS 1.27 4.85 1.78 1.48 3.45 4.21 1.00 4.06%
P/EPS 19.84 96.10 33.81 492.50 120.00 84.56 37.83 -10.18%
EY 5.04 1.04 2.96 0.20 0.83 1.18 2.64 11.36%
DY 3.00 1.02 1.64 1.52 0.74 0.72 1.44 12.99%
P/NAPS 0.83 3.58 2.24 1.53 4.25 5.07 2.57 -17.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 25/02/04 26/02/03 -
Price 1.12 2.20 2.60 2.05 1.91 2.05 0.89 -
P/RPS 1.43 2.71 2.17 1.54 3.23 4.15 1.03 5.61%
P/EPS 22.22 53.66 41.27 512.50 112.35 83.34 38.70 -8.82%
EY 4.50 1.86 2.42 0.20 0.89 1.20 2.58 9.70%
DY 2.68 1.82 1.35 1.46 0.79 0.73 1.40 11.41%
P/NAPS 0.93 2.00 2.74 1.59 3.98 5.00 2.63 -15.89%

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