[WASCO] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 18.71%
YoY- -91.98%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Revenue 1,621,073 1,289,538 773,335 686,756 785,468 0 2,089 167.75%
PBT 72,931 99,116 59,049 57,342 590,552 0 -80,134 -
Tax -21,676 -19,699 -33,511 -35,086 -311,963 0 80,134 -
NP 51,255 79,417 25,538 22,256 278,589 0 0 -
-
NP to SH 37,548 54,971 25,538 22,340 278,589 0 -80,134 -
-
Tax Rate 29.72% 19.87% 56.75% 61.19% 52.83% - - -
Total Cost 1,569,818 1,210,121 747,797 664,500 506,879 0 2,089 166.48%
-
Net Worth 363,526 427,080 165,261 136,017 65,263 0 -2,679 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Div 19,102 15,095 10,211 9,147 2,413 - - -
Div Payout % 50.87% 27.46% 39.98% 40.95% 0.87% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Net Worth 363,526 427,080 165,261 136,017 65,263 0 -2,679 -
NOSH 386,730 331,249 344,294 331,749 193,086 35,871 35,868 42.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
NP Margin 3.16% 6.16% 3.30% 3.24% 35.47% 0.00% 0.00% -
ROE 10.33% 12.87% 15.45% 16.42% 426.87% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
RPS 419.17 389.29 224.61 207.01 406.79 0.00 5.82 88.33%
EPS 9.71 16.60 7.42 6.73 144.28 0.00 -223.41 -
DPS 4.94 4.56 2.97 2.76 1.25 0.00 0.00 -
NAPS 0.94 1.2893 0.48 0.41 0.338 0.00 -0.0747 -
Adjusted Per Share Value based on latest NOSH - 331,749
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
RPS 209.20 166.42 99.80 88.63 101.37 0.00 0.27 167.69%
EPS 4.85 7.09 3.30 2.88 35.95 0.00 -10.34 -
DPS 2.47 1.95 1.32 1.18 0.31 0.00 0.00 -
NAPS 0.4691 0.5512 0.2133 0.1755 0.0842 0.00 -0.0035 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 2.13 1.97 2.04 2.08 0.87 0.00 0.00 -
P/RPS 0.51 0.51 0.91 1.00 0.21 0.00 0.00 -
P/EPS 21.94 11.87 27.50 30.89 0.60 0.00 0.00 -
EY 4.56 8.42 3.64 3.24 165.84 0.00 0.00 -
DY 2.32 2.31 1.45 1.33 1.44 0.00 0.00 -
P/NAPS 2.27 1.53 4.25 5.07 2.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/03/00 CAGR
Date 26/02/07 13/03/06 23/02/05 25/02/04 26/02/03 28/02/02 - -
Price 2.60 2.05 1.91 2.05 0.89 0.00 0.00 -
P/RPS 0.62 0.53 0.85 0.99 0.22 0.00 0.00 -
P/EPS 26.78 12.35 25.75 30.44 0.62 0.00 0.00 -
EY 3.73 8.10 3.88 3.28 162.11 0.00 0.00 -
DY 1.90 2.22 1.55 1.35 1.40 0.00 0.00 -
P/NAPS 2.77 1.59 3.98 5.00 2.63 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