[WASCO] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 23.66%
YoY- 113.68%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,273,452 1,881,143 1,599,783 1,051,640 733,828 694,606 618,059 24.21%
PBT 129,888 129,973 47,438 105,422 58,015 53,577 572,138 -21.87%
Tax -13,354 -25,852 -19,626 -27,148 -30,170 -34,842 -297,990 -40.37%
NP 116,534 104,121 27,812 78,274 27,845 18,735 274,148 -13.27%
-
NP to SH 104,123 84,568 14,509 59,499 27,845 18,819 263,078 -14.30%
-
Tax Rate 10.28% 19.89% 41.37% 25.75% 52.00% 65.03% 52.08% -
Total Cost 2,156,918 1,777,022 1,571,971 973,366 705,983 675,871 343,911 35.76%
-
Net Worth 850,640 517,957 0 146,514 178,931 133,485 46,786 62.08%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 46,940 24,020 15,504 10,322 10,022 6,585 - -
Div Payout % 45.08% 28.40% 106.86% 17.35% 36.00% 34.99% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 850,640 517,957 0 146,514 178,931 133,485 46,786 62.08%
NOSH 727,043 517,957 381,911 348,844 365,166 333,714 146,666 30.54%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.13% 5.53% 1.74% 7.44% 3.79% 2.70% 44.36% -
ROE 12.24% 16.33% 0.00% 40.61% 15.56% 14.10% 562.29% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 312.70 363.18 418.89 301.46 200.96 208.14 421.40 -4.84%
EPS 14.32 16.33 3.80 17.06 7.63 5.64 179.37 -34.35%
DPS 6.46 4.64 4.06 3.00 2.74 1.97 0.00 -
NAPS 1.17 1.00 0.00 0.42 0.49 0.40 0.319 24.15%
Adjusted Per Share Value based on latest NOSH - 348,844
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 293.52 242.87 206.54 135.77 94.74 89.68 79.80 24.21%
EPS 13.44 10.92 1.87 7.68 3.59 2.43 33.97 -14.30%
DPS 6.06 3.10 2.00 1.33 1.29 0.85 0.00 -
NAPS 1.0982 0.6687 0.00 0.1892 0.231 0.1723 0.0604 62.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.25 3.80 2.19 2.01 1.80 2.02 0.92 -
P/RPS 0.40 1.05 0.52 0.67 0.90 0.97 0.22 10.46%
P/EPS 8.73 23.27 57.65 11.78 23.61 35.82 0.51 60.46%
EY 11.46 4.30 1.73 8.49 4.24 2.79 194.97 -37.61%
DY 5.17 1.22 1.85 1.49 1.52 0.98 0.00 -
P/NAPS 1.07 3.80 0.00 4.79 3.67 5.05 2.88 -15.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 30/11/06 29/11/05 24/11/04 20/11/03 20/11/02 -
Price 1.07 3.66 2.12 1.96 2.10 2.03 0.88 -
P/RPS 0.34 1.01 0.51 0.65 1.04 0.98 0.21 8.35%
P/EPS 7.47 22.42 55.80 11.49 27.54 36.00 0.49 57.40%
EY 13.38 4.46 1.79 8.70 3.63 2.78 203.83 -36.46%
DY 6.03 1.27 1.91 1.53 1.31 0.97 0.00 -
P/NAPS 0.91 3.66 0.00 4.67 4.29 5.08 2.76 -16.86%

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