[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 2.24%
YoY- 85.36%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,158,541 788,458 428,856 1,285,663 848,296 451,825 192,167 230.88%
PBT 39,153 25,160 19,234 97,959 90,831 62,329 15,919 82.10%
Tax -18,337 -15,411 -7,798 -12,752 -13,590 -8,757 -8,578 65.86%
NP 20,816 9,749 11,436 85,207 77,241 53,572 7,341 100.21%
-
NP to SH 13,184 199 3,168 54,845 53,646 37,948 7,341 47.69%
-
Tax Rate 46.83% 61.25% 40.54% 13.02% 14.96% 14.05% 53.89% -
Total Cost 1,137,725 778,709 417,420 1,200,456 771,055 398,253 184,826 235.50%
-
Net Worth 345,110 173,129 352,439 316,173 147,263 165,591 171,290 59.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,816 2,984 - 16,167 5,259 5,174 - -
Div Payout % 44.12% 1,500.00% - 29.48% 9.80% 13.64% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 345,110 173,129 352,439 316,173 147,263 165,591 171,290 59.45%
NOSH 387,764 198,999 395,999 359,287 350,627 344,981 349,571 7.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.80% 1.24% 2.67% 6.63% 9.11% 11.86% 3.82% -
ROE 3.82% 0.11% 0.90% 17.35% 36.43% 22.92% 4.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 298.77 396.21 108.30 357.84 241.94 130.97 54.97 208.81%
EPS 3.40 0.10 0.80 15.30 15.30 11.00 2.10 37.84%
DPS 1.50 1.50 0.00 4.50 1.50 1.50 0.00 -
NAPS 0.89 0.87 0.89 0.88 0.42 0.48 0.49 48.81%
Adjusted Per Share Value based on latest NOSH - 331,249
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 149.51 101.75 55.34 165.92 109.47 58.31 24.80 230.88%
EPS 1.70 0.03 0.41 7.08 6.92 4.90 0.95 47.34%
DPS 0.75 0.39 0.00 2.09 0.68 0.67 0.00 -
NAPS 0.4454 0.2234 0.4548 0.408 0.19 0.2137 0.2211 59.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.19 2.30 2.08 1.97 2.01 1.94 1.88 -
P/RPS 0.73 0.58 1.92 0.55 0.83 1.48 3.42 -64.25%
P/EPS 64.41 2,300.00 260.00 12.91 13.14 17.64 89.52 -19.68%
EY 1.55 0.04 0.38 7.75 7.61 5.67 1.12 24.16%
DY 0.68 0.65 0.00 2.28 0.75 0.77 0.00 -
P/NAPS 2.46 2.64 2.34 2.24 4.79 4.04 3.84 -25.66%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 19/06/06 13/03/06 29/11/05 18/08/05 24/05/05 -
Price 2.12 2.23 2.21 2.05 1.96 2.00 1.82 -
P/RPS 0.71 0.56 2.04 0.57 0.81 1.53 3.31 -64.13%
P/EPS 62.35 2,230.00 276.25 13.43 12.81 18.18 86.67 -19.69%
EY 1.60 0.04 0.36 7.45 7.81 5.50 1.15 24.60%
DY 0.71 0.67 0.00 2.20 0.77 0.75 0.00 -
P/NAPS 2.38 2.56 2.48 2.33 4.67 4.17 3.71 -25.59%

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