[WASCO] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.57%
YoY- 110.11%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 759,988 766,250 753,288 691,034 702,929 726,240 763,340 -0.29%
PBT 59,277 73,074 85,516 59,790 61,644 61,760 81,616 -19.15%
Tax -33,030 -42,334 -56,552 -37,336 -42,585 -42,448 -57,520 -30.84%
NP 26,246 30,740 28,964 22,454 19,058 19,312 24,096 5.84%
-
NP to SH 31,646 38,706 28,964 22,538 19,170 19,412 24,296 19.21%
-
Tax Rate 55.72% 57.93% 66.13% 62.45% 69.08% 68.73% 70.48% -
Total Cost 733,741 735,510 724,324 668,580 683,870 706,928 739,244 -0.49%
-
Net Worth 204,037 206,431 148,268 134,697 130,709 122,942 115,406 46.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,552 8,601 - 4,927 5,446 - - -
Div Payout % 17.54% 22.22% - 21.87% 28.41% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 204,037 206,431 148,268 134,697 130,709 122,942 115,406 46.06%
NOSH 416,403 430,066 344,809 328,529 326,772 323,533 319,684 19.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.45% 4.01% 3.85% 3.25% 2.71% 2.66% 3.16% -
ROE 15.51% 18.75% 19.53% 16.73% 14.67% 15.79% 21.05% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 182.51 178.17 218.46 210.34 215.11 224.47 238.78 -16.36%
EPS 7.60 9.00 8.40 6.80 5.87 6.00 7.60 0.00%
DPS 1.33 2.00 0.00 1.50 1.67 0.00 0.00 -
NAPS 0.49 0.48 0.43 0.41 0.40 0.38 0.361 22.52%
Adjusted Per Share Value based on latest NOSH - 331,749
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 98.08 98.89 97.21 89.18 90.71 93.72 98.51 -0.29%
EPS 4.08 5.00 3.74 2.91 2.47 2.51 3.14 19.01%
DPS 0.72 1.11 0.00 0.64 0.70 0.00 0.00 -
NAPS 0.2633 0.2664 0.1913 0.1738 0.1687 0.1587 0.1489 46.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.80 1.72 2.10 2.08 2.02 1.34 0.90 -
P/RPS 0.99 0.97 0.96 0.99 0.94 0.60 0.38 89.00%
P/EPS 23.68 19.11 25.00 30.32 34.43 22.33 11.84 58.53%
EY 4.22 5.23 4.00 3.30 2.90 4.48 8.44 -36.92%
DY 0.74 1.16 0.00 0.72 0.83 0.00 0.00 -
P/NAPS 3.67 3.58 4.88 5.07 5.05 3.53 2.49 29.42%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 26/05/04 25/02/04 20/11/03 27/08/03 28/05/03 -
Price 2.10 1.48 1.60 2.05 2.03 1.74 0.98 -
P/RPS 1.15 0.83 0.73 0.97 0.94 0.78 0.41 98.51%
P/EPS 27.63 16.44 19.05 29.88 34.60 29.00 12.89 66.01%
EY 3.62 6.08 5.25 3.35 2.89 3.45 7.76 -39.76%
DY 0.63 1.35 0.00 0.73 0.82 0.00 0.00 -
P/NAPS 4.29 3.08 3.72 5.00 5.08 4.58 2.71 35.71%

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