[WASCO] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.52%
YoY- -92.85%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Revenue 1,599,783 1,051,640 733,828 694,606 618,059 0 1,314 243.98%
PBT 47,438 105,422 58,015 53,577 572,138 -8,389 -87,629 -
Tax -19,626 -27,148 -30,170 -34,842 -297,990 8,389 87,629 -
NP 27,812 78,274 27,845 18,735 274,148 0 0 -
-
NP to SH 14,509 59,499 27,845 18,819 263,078 -8,389 -87,629 -
-
Tax Rate 41.37% 25.75% 52.00% 65.03% 52.08% - - -
Total Cost 1,571,971 973,366 705,983 675,871 343,911 0 1,314 242.93%
-
Net Worth 0 146,514 178,931 133,485 46,786 0 -2,919 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Div 15,504 10,322 10,022 6,585 - - - -
Div Payout % 106.86% 17.35% 36.00% 34.99% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Net Worth 0 146,514 178,931 133,485 46,786 0 -2,919 -
NOSH 381,911 348,844 365,166 333,714 146,666 35,870 35,865 50.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
NP Margin 1.74% 7.44% 3.79% 2.70% 44.36% 0.00% 0.00% -
ROE 0.00% 40.61% 15.56% 14.10% 562.29% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 418.89 301.46 200.96 208.14 421.40 0.00 3.66 128.02%
EPS 3.80 17.06 7.63 5.64 179.37 -23.39 -244.32 -
DPS 4.06 3.00 2.74 1.97 0.00 0.00 0.00 -
NAPS 0.00 0.42 0.49 0.40 0.319 0.00 -0.0814 -
Adjusted Per Share Value based on latest NOSH - 333,714
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
RPS 206.54 135.77 94.74 89.68 79.80 0.00 0.17 243.85%
EPS 1.87 7.68 3.59 2.43 33.97 -1.08 -11.31 -
DPS 2.00 1.33 1.29 0.85 0.00 0.00 0.00 -
NAPS 0.00 0.1892 0.231 0.1723 0.0604 0.00 -0.0038 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 2.19 2.01 1.80 2.02 0.92 0.00 0.00 -
P/RPS 0.52 0.67 0.90 0.97 0.22 0.00 0.00 -
P/EPS 57.65 11.78 23.61 35.82 0.51 0.00 0.00 -
EY 1.73 8.49 4.24 2.79 194.97 0.00 0.00 -
DY 1.85 1.49 1.52 0.98 0.00 0.00 0.00 -
P/NAPS 0.00 4.79 3.67 5.05 2.88 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/12/00 CAGR
Date 30/11/06 29/11/05 24/11/04 20/11/03 20/11/02 30/11/01 27/02/01 -
Price 2.12 1.96 2.10 2.03 0.88 0.00 0.00 -
P/RPS 0.51 0.65 1.04 0.98 0.21 0.00 0.00 -
P/EPS 55.80 11.49 27.54 36.00 0.49 0.00 0.00 -
EY 1.79 8.70 3.63 2.78 203.83 0.00 0.00 -
DY 1.91 1.53 1.31 0.97 0.00 0.00 0.00 -
P/NAPS 0.00 4.67 4.29 5.08 2.76 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