[WASCO] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 6.11%
YoY- 52.93%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
Revenue 1,621,373 1,526,227 777,180 688,521 839,691 136,612 2,089 167.86%
PBT 89,349 102,431 53,589 60,765 331,849 251,433 -87,809 -
Tax -23,883 -18,919 -27,951 -37,094 -316,398 17,729 87,809 -
NP 65,466 83,512 25,638 23,671 15,451 269,162 0 -
-
NP to SH 52,416 50,798 25,638 23,705 15,501 241,488 -87,809 -
-
Tax Rate 26.73% 18.47% 52.16% 61.05% 95.34% -7.05% - -
Total Cost 1,555,907 1,442,715 751,542 664,850 824,240 -132,550 2,089 166.23%
-
Net Worth 0 352,439 171,290 148,268 115,406 4,591,586 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
Div 19,102 15,095 10,211 4,976 2,413 - - -
Div Payout % 36.44% 29.72% 39.83% 20.99% 15.57% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
Net Worth 0 352,439 171,290 148,268 115,406 4,591,586 0 -
NOSH 400,800 395,999 349,571 344,809 319,684 15,833,058 35,881 42.95%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
NP Margin 4.04% 5.47% 3.30% 3.44% 1.84% 197.03% 0.00% -
ROE 0.00% 14.41% 14.97% 15.99% 13.43% 5.26% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
RPS 404.53 385.41 222.32 199.68 262.66 0.86 5.82 87.39%
EPS 13.08 12.83 7.33 6.87 4.85 1.53 -244.72 -
DPS 4.77 3.81 2.92 1.44 0.75 0.00 0.00 -
NAPS 0.00 0.89 0.49 0.43 0.361 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 344,809
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
RPS 209.33 197.05 100.34 88.89 108.41 17.64 0.27 167.82%
EPS 6.77 6.56 3.31 3.06 2.00 31.18 -11.34 -
DPS 2.47 1.95 1.32 0.64 0.31 0.00 0.00 -
NAPS 0.00 0.455 0.2211 0.1914 0.149 5.9281 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.70 2.08 1.88 2.10 0.90 0.00 0.00 -
P/RPS 0.67 0.54 0.85 1.05 0.34 0.00 0.00 -
P/EPS 20.65 16.21 25.63 30.55 18.56 0.00 0.00 -
EY 4.84 6.17 3.90 3.27 5.39 0.00 0.00 -
DY 1.77 1.83 1.55 0.69 0.84 0.00 0.00 -
P/NAPS 0.00 2.34 3.84 4.88 2.49 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 30/06/00 CAGR
Date 25/05/07 19/06/06 24/05/05 26/05/04 28/05/03 04/07/02 30/08/00 -
Price 3.66 2.21 1.82 1.60 0.98 0.00 0.00 -
P/RPS 0.90 0.57 0.82 0.80 0.37 0.00 0.00 -
P/EPS 27.99 17.23 24.82 23.27 20.21 0.00 0.00 -
EY 3.57 5.80 4.03 4.30 4.95 0.00 0.00 -
DY 1.30 1.72 1.60 0.90 0.77 0.00 0.00 -
P/NAPS 0.00 2.48 3.71 3.72 2.71 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