[WASCO] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 158.79%
YoY- -31.69%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,950,308 2,343,194 1,927,607 1,621,073 1,289,538 773,335 686,756 18.98%
PBT 245,782 152,913 114,065 72,931 99,116 59,049 57,342 27.42%
Tax -39,543 -19,864 -18,232 -21,676 -19,699 -33,511 -35,086 2.01%
NP 206,239 133,049 95,833 51,255 79,417 25,538 22,256 44.87%
-
NP to SH 121,322 115,596 85,919 37,548 54,971 25,538 22,340 32.54%
-
Tax Rate 16.09% 12.99% 15.98% 29.72% 19.87% 56.75% 61.19% -
Total Cost 1,744,069 2,210,145 1,831,774 1,569,818 1,210,121 747,797 664,500 17.43%
-
Net Worth 1,006,488 885,428 689,914 363,526 427,080 165,261 136,017 39.55%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 57,760 43,988 35,572 19,102 15,095 10,211 9,147 35.91%
Div Payout % 47.61% 38.05% 41.40% 50.87% 27.46% 39.98% 40.95% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,006,488 885,428 689,914 363,526 427,080 165,261 136,017 39.55%
NOSH 774,222 737,857 627,195 386,730 331,249 344,294 331,749 15.15%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.57% 5.68% 4.97% 3.16% 6.16% 3.30% 3.24% -
ROE 12.05% 13.06% 12.45% 10.33% 12.87% 15.45% 16.42% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 251.91 317.57 307.34 419.17 389.29 224.61 207.01 3.32%
EPS 15.67 15.67 13.70 9.71 16.60 7.42 6.73 15.11%
DPS 7.46 5.96 5.67 4.94 4.56 2.97 2.76 18.00%
NAPS 1.30 1.20 1.10 0.94 1.2893 0.48 0.41 21.18%
Adjusted Per Share Value based on latest NOSH - 386,730
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 251.69 302.39 248.76 209.20 166.42 99.80 88.63 18.98%
EPS 15.66 14.92 11.09 4.85 7.09 3.30 2.88 32.57%
DPS 7.45 5.68 4.59 2.47 1.95 1.32 1.18 35.91%
NAPS 1.2989 1.1427 0.8903 0.4691 0.5512 0.2133 0.1755 39.55%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.35 1.00 3.94 2.13 1.97 2.04 2.08 -
P/RPS 0.93 0.31 1.28 0.51 0.51 0.91 1.00 -1.20%
P/EPS 15.00 6.38 28.76 21.94 11.87 27.50 30.89 -11.33%
EY 6.67 15.67 3.48 4.56 8.42 3.64 3.24 12.77%
DY 3.17 5.96 1.44 2.32 2.31 1.45 1.33 15.56%
P/NAPS 1.81 0.83 3.58 2.27 1.53 4.25 5.07 -15.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 25/02/04 -
Price 2.32 1.12 2.20 2.60 2.05 1.91 2.05 -
P/RPS 0.92 0.35 0.72 0.62 0.53 0.85 0.99 -1.21%
P/EPS 14.81 7.15 16.06 26.78 12.35 25.75 30.44 -11.30%
EY 6.75 13.99 6.23 3.73 8.10 3.88 3.28 12.76%
DY 3.22 5.32 2.58 1.90 2.22 1.55 1.35 15.57%
P/NAPS 1.78 0.93 2.00 2.77 1.59 3.98 5.00 -15.80%

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