[WASCO] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -7.61%
YoY- 115.25%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,343,194 1,927,607 1,621,073 1,289,538 773,335 686,756 785,468 19.96%
PBT 152,913 114,065 72,931 99,116 59,049 57,342 590,552 -20.14%
Tax -19,864 -18,232 -21,676 -19,699 -33,511 -35,086 -311,963 -36.78%
NP 133,049 95,833 51,255 79,417 25,538 22,256 278,589 -11.57%
-
NP to SH 115,596 85,919 37,548 54,971 25,538 22,340 278,589 -13.62%
-
Tax Rate 12.99% 15.98% 29.72% 19.87% 56.75% 61.19% 52.83% -
Total Cost 2,210,145 1,831,774 1,569,818 1,210,121 747,797 664,500 506,879 27.78%
-
Net Worth 885,428 689,914 363,526 427,080 165,261 136,017 65,263 54.37%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 43,988 35,572 19,102 15,095 10,211 9,147 2,413 62.15%
Div Payout % 38.05% 41.40% 50.87% 27.46% 39.98% 40.95% 0.87% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 885,428 689,914 363,526 427,080 165,261 136,017 65,263 54.37%
NOSH 737,857 627,195 386,730 331,249 344,294 331,749 193,086 25.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.68% 4.97% 3.16% 6.16% 3.30% 3.24% 35.47% -
ROE 13.06% 12.45% 10.33% 12.87% 15.45% 16.42% 426.87% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 317.57 307.34 419.17 389.29 224.61 207.01 406.79 -4.03%
EPS 15.67 13.70 9.71 16.60 7.42 6.73 144.28 -30.90%
DPS 5.96 5.67 4.94 4.56 2.97 2.76 1.25 29.70%
NAPS 1.20 1.10 0.94 1.2893 0.48 0.41 0.338 23.48%
Adjusted Per Share Value based on latest NOSH - 331,249
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 302.39 248.76 209.20 166.42 99.80 88.63 101.37 19.96%
EPS 14.92 11.09 4.85 7.09 3.30 2.88 35.95 -13.62%
DPS 5.68 4.59 2.47 1.95 1.32 1.18 0.31 62.29%
NAPS 1.1427 0.8903 0.4691 0.5512 0.2133 0.1755 0.0842 54.38%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.00 3.94 2.13 1.97 2.04 2.08 0.87 -
P/RPS 0.31 1.28 0.51 0.51 0.91 1.00 0.21 6.70%
P/EPS 6.38 28.76 21.94 11.87 27.50 30.89 0.60 48.23%
EY 15.67 3.48 4.56 8.42 3.64 3.24 165.84 -32.48%
DY 5.96 1.44 2.32 2.31 1.45 1.33 1.44 26.68%
P/NAPS 0.83 3.58 2.27 1.53 4.25 5.07 2.57 -17.15%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 25/02/04 26/02/03 -
Price 1.12 2.20 2.60 2.05 1.91 2.05 0.89 -
P/RPS 0.35 0.72 0.62 0.53 0.85 0.99 0.22 8.03%
P/EPS 7.15 16.06 26.78 12.35 25.75 30.44 0.62 50.25%
EY 13.99 6.23 3.73 8.10 3.88 3.28 162.11 -33.49%
DY 5.32 2.58 1.90 2.22 1.55 1.35 1.40 24.89%
P/NAPS 0.93 2.00 2.77 1.59 3.98 5.00 2.63 -15.89%

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