[WASCO] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.59%
YoY- 98.14%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,269,288 2,008,978 1,621,373 1,526,227 777,180 688,521 839,691 18.00%
PBT 174,758 111,594 89,349 102,431 53,589 60,765 331,849 -10.12%
Tax -26,425 -8,055 -23,883 -18,919 -27,951 -37,094 -316,398 -33.86%
NP 148,333 103,539 65,466 83,512 25,638 23,671 15,451 45.73%
-
NP to SH 112,321 96,882 52,416 50,798 25,638 23,705 15,501 39.06%
-
Tax Rate 15.12% 7.22% 26.73% 18.47% 52.16% 61.05% 95.34% -
Total Cost 2,120,955 1,905,439 1,555,907 1,442,715 751,542 664,850 824,240 17.04%
-
Net Worth 938,169 743,739 0 352,439 171,290 148,268 115,406 41.75%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 43,988 35,572 19,102 15,095 10,211 4,976 2,413 62.15%
Div Payout % 39.16% 36.72% 36.44% 29.72% 39.83% 20.99% 15.57% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 938,169 743,739 0 352,439 171,290 148,268 115,406 41.75%
NOSH 756,588 682,329 400,800 395,999 349,571 344,809 319,684 15.42%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.54% 5.15% 4.04% 5.47% 3.30% 3.44% 1.84% -
ROE 11.97% 13.03% 0.00% 14.41% 14.97% 15.99% 13.43% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 299.94 294.43 404.53 385.41 222.32 199.68 262.66 2.23%
EPS 14.85 14.20 13.08 12.83 7.33 6.87 4.85 20.48%
DPS 5.81 5.21 4.77 3.81 2.92 1.44 0.75 40.62%
NAPS 1.24 1.09 0.00 0.89 0.49 0.43 0.361 22.81%
Adjusted Per Share Value based on latest NOSH - 395,999
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 292.98 259.37 209.33 197.05 100.34 88.89 108.41 18.00%
EPS 14.50 12.51 6.77 6.56 3.31 3.06 2.00 39.07%
DPS 5.68 4.59 2.47 1.95 1.32 0.64 0.31 62.29%
NAPS 1.2112 0.9602 0.00 0.455 0.2211 0.1914 0.149 41.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.30 2.07 2.70 2.08 1.88 2.10 0.90 -
P/RPS 0.43 0.70 0.67 0.54 0.85 1.05 0.34 3.98%
P/EPS 8.76 14.58 20.65 16.21 25.63 30.55 18.56 -11.75%
EY 11.42 6.86 4.84 6.17 3.90 3.27 5.39 13.31%
DY 4.47 2.52 1.77 1.83 1.55 0.69 0.84 32.09%
P/NAPS 1.05 1.90 0.00 2.34 3.84 4.88 2.49 -13.39%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 26/05/08 25/05/07 19/06/06 24/05/05 26/05/04 28/05/03 -
Price 1.81 2.37 3.66 2.21 1.82 1.60 0.98 -
P/RPS 0.60 0.80 0.90 0.57 0.82 0.80 0.37 8.38%
P/EPS 12.19 16.69 27.99 17.23 24.82 23.27 20.21 -8.07%
EY 8.20 5.99 3.57 5.80 4.03 4.30 4.95 8.76%
DY 3.21 2.20 1.30 1.72 1.60 0.90 0.77 26.83%
P/NAPS 1.46 2.17 0.00 2.48 3.71 3.72 2.71 -9.78%

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