[WASCO] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -66.1%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,219,421 2,155,730 1,716,724 1,626,171 842,035 711,039 706,331 21.00%
PBT 200,917 114,353 109,774 61,947 84,841 65,447 54,493 24.26%
Tax -32,215 -3,541 -22,891 -21,533 -25,921 -37,279 -36,876 -2.22%
NP 168,702 110,812 86,883 40,414 58,920 28,168 17,617 45.67%
-
NP to SH 119,693 101,421 73,209 17,222 48,116 28,202 17,667 37.51%
-
Tax Rate 16.03% 3.10% 20.85% 34.76% 30.55% 56.96% 67.67% -
Total Cost 2,050,719 2,044,918 1,629,841 1,585,757 783,115 682,871 688,714 19.92%
-
Net Worth 967,936 823,133 524,235 322,878 165,071 242,239 125,469 40.52%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 41,494 46,940 24,020 15,504 10,322 10,022 2,413 60.58%
Div Payout % 34.67% 46.28% 32.81% 90.03% 21.45% 35.54% 13.66% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 967,936 823,133 524,235 322,878 165,071 242,239 125,469 40.52%
NOSH 774,348 728,436 524,235 371,124 343,898 504,666 330,181 15.25%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.60% 5.14% 5.06% 2.49% 7.00% 3.96% 2.49% -
ROE 12.37% 12.32% 13.96% 5.33% 29.15% 11.64% 14.08% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 286.62 295.94 327.47 438.17 244.85 140.89 213.92 4.99%
EPS 15.46 13.92 13.96 4.64 13.99 5.59 5.35 19.32%
DPS 5.36 6.44 4.58 4.18 3.00 1.99 0.73 39.37%
NAPS 1.25 1.13 1.00 0.87 0.48 0.48 0.38 21.92%
Adjusted Per Share Value based on latest NOSH - 371,124
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 286.42 278.20 221.54 209.86 108.67 91.76 91.15 21.00%
EPS 15.45 13.09 9.45 2.22 6.21 3.64 2.28 37.52%
DPS 5.35 6.06 3.10 2.00 1.33 1.29 0.31 60.68%
NAPS 1.2491 1.0623 0.6765 0.4167 0.213 0.3126 0.1619 40.52%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.85 2.15 3.72 2.30 1.94 1.72 1.34 -
P/RPS 0.65 0.73 1.14 0.52 0.79 1.22 0.63 0.52%
P/EPS 11.97 15.44 26.64 49.56 13.87 30.78 25.04 -11.56%
EY 8.36 6.48 3.75 2.02 7.21 3.25 3.99 13.10%
DY 2.90 3.00 1.23 1.82 1.55 1.15 0.55 31.89%
P/NAPS 1.48 1.90 3.72 2.64 4.04 3.58 3.53 -13.47%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 25/08/08 30/08/07 28/08/06 18/08/05 25/08/04 27/08/03 -
Price 2.13 1.57 3.64 2.23 2.00 1.48 1.74 -
P/RPS 0.74 0.53 1.11 0.51 0.82 1.05 0.81 -1.49%
P/EPS 13.78 11.28 26.07 48.06 14.29 26.48 32.52 -13.32%
EY 7.26 8.87 3.84 2.08 7.00 3.78 3.08 15.34%
DY 2.52 4.10 1.26 1.87 1.50 1.34 0.42 34.76%
P/NAPS 1.70 1.39 3.64 2.56 4.17 3.08 4.58 -15.21%

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