[WASCO] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -94.44%
YoY- -93.58%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Revenue 1,526,227 777,180 688,521 839,691 136,612 2,089 0 -
PBT 102,431 53,589 60,765 331,849 251,433 -87,809 -24,027 -
Tax -18,919 -27,951 -37,094 -316,398 17,729 87,809 24,027 -
NP 83,512 25,638 23,671 15,451 269,162 0 0 -
-
NP to SH 50,798 25,638 23,705 15,501 241,488 -87,809 -24,027 -
-
Tax Rate 18.47% 52.16% 61.05% 95.34% -7.05% - - -
Total Cost 1,442,715 751,542 664,850 824,240 -132,550 2,089 0 -
-
Net Worth 352,439 171,290 148,268 115,406 4,591,586 0 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Div 15,095 10,211 4,976 2,413 - - - -
Div Payout % 29.72% 39.83% 20.99% 15.57% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Net Worth 352,439 171,290 148,268 115,406 4,591,586 0 0 -
NOSH 395,999 349,571 344,809 319,684 15,833,058 35,881 35,867 61.61%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
NP Margin 5.47% 3.30% 3.44% 1.84% 197.03% 0.00% 0.00% -
ROE 14.41% 14.97% 15.99% 13.43% 5.26% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
RPS 385.41 222.32 199.68 262.66 0.86 5.82 0.00 -
EPS 12.83 7.33 6.87 4.85 1.53 -244.72 -66.99 -
DPS 3.81 2.92 1.44 0.75 0.00 0.00 0.00 -
NAPS 0.89 0.49 0.43 0.361 0.29 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 319,684
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
RPS 197.05 100.34 88.89 108.41 17.64 0.27 0.00 -
EPS 6.56 3.31 3.06 2.00 31.18 -11.34 -3.10 -
DPS 1.95 1.32 0.64 0.31 0.00 0.00 0.00 -
NAPS 0.455 0.2211 0.1914 0.149 5.9281 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 2.08 1.88 2.10 0.90 0.00 0.00 0.00 -
P/RPS 0.54 0.85 1.05 0.34 0.00 0.00 0.00 -
P/EPS 16.21 25.63 30.55 18.56 0.00 0.00 0.00 -
EY 6.17 3.90 3.27 5.39 0.00 0.00 0.00 -
DY 1.83 1.55 0.69 0.84 0.00 0.00 0.00 -
P/NAPS 2.34 3.84 4.88 2.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 31/03/01 CAGR
Date 19/06/06 24/05/05 26/05/04 28/05/03 04/07/02 30/08/00 31/05/01 -
Price 2.21 1.82 1.60 0.98 0.00 0.00 0.00 -
P/RPS 0.57 0.82 0.80 0.37 0.00 0.00 0.00 -
P/EPS 17.23 24.82 23.27 20.21 0.00 0.00 0.00 -
EY 5.80 4.03 4.30 4.95 0.00 0.00 0.00 -
DY 1.72 1.60 0.90 0.77 0.00 0.00 0.00 -
P/NAPS 2.48 3.71 3.72 2.71 0.00 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