[WASCO] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 87.63%
YoY- 1738.79%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 455,070 578,738 508,996 462,532 441,242 203,344 163,837 18.54%
PBT 70,149 40,895 17,870 33,778 8,285 14,591 13,557 31.48%
Tax -19,980 -2,229 4,281 -3,339 -1,289 -8,738 -5,397 24.35%
NP 50,169 38,666 22,151 30,439 6,996 5,853 8,160 35.31%
-
NP to SH 34,840 37,188 25,715 24,364 1,325 5,853 8,160 27.34%
-
Tax Rate 28.48% 5.45% -23.96% 9.89% 15.56% 59.89% 39.81% -
Total Cost 404,901 540,072 486,845 432,093 434,246 197,491 155,677 17.25%
-
Net Worth 1,006,488 885,428 689,914 367,393 427,080 165,261 136,017 39.55%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 38,401 22,135 25,087 13,535 9,937 5,164 4,976 40.53%
Div Payout % 110.22% 59.52% 97.56% 55.56% 750.00% 88.24% 60.98% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,006,488 885,428 689,914 367,393 427,080 165,261 136,017 39.55%
NOSH 774,222 737,857 627,195 386,730 331,249 344,294 331,749 15.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.02% 6.68% 4.35% 6.58% 1.59% 2.88% 4.98% -
ROE 3.46% 4.20% 3.73% 6.63% 0.31% 3.54% 6.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.78 78.43 81.15 119.60 133.21 59.06 49.39 2.94%
EPS 4.50 5.04 4.10 6.30 0.40 1.70 2.50 10.28%
DPS 4.96 3.00 4.00 3.50 3.00 1.50 1.50 22.03%
NAPS 1.30 1.20 1.10 0.95 1.2893 0.48 0.41 21.18%
Adjusted Per Share Value based on latest NOSH - 386,730
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.75 74.72 65.71 59.72 56.97 26.25 21.15 18.54%
EPS 4.50 4.80 3.32 3.15 0.17 0.76 1.05 27.42%
DPS 4.96 2.86 3.24 1.75 1.28 0.67 0.64 40.63%
NAPS 1.2994 1.1432 0.8907 0.4743 0.5514 0.2134 0.1756 39.55%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.35 1.00 3.94 2.13 1.97 2.04 2.08 -
P/RPS 4.00 1.27 4.85 1.78 1.48 3.45 4.21 -0.84%
P/EPS 52.22 19.84 96.10 33.81 492.50 120.00 84.56 -7.71%
EY 1.91 5.04 1.04 2.96 0.20 0.83 1.18 8.34%
DY 2.11 3.00 1.02 1.64 1.52 0.74 0.72 19.60%
P/NAPS 1.81 0.83 3.58 2.24 1.53 4.25 5.07 -15.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 25/02/04 -
Price 2.32 1.12 2.20 2.60 2.05 1.91 2.05 -
P/RPS 3.95 1.43 2.71 2.17 1.54 3.23 4.15 -0.81%
P/EPS 51.56 22.22 53.66 41.27 512.50 112.35 83.34 -7.68%
EY 1.94 4.50 1.86 2.42 0.20 0.89 1.20 8.32%
DY 2.14 2.68 1.82 1.35 1.46 0.79 0.73 19.61%
P/NAPS 1.78 0.93 2.00 2.74 1.59 3.98 5.00 -15.80%

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