[WASCO] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 28.63%
YoY- 32.73%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 194,803 188,322 163,837 164,077 172,285 190,835 167,409 10.64%
PBT 15,158 21,379 13,557 15,353 10,476 20,404 7,344 62.18%
Tax -7,029 -14,138 -5,397 -10,715 -6,844 -14,380 -2,903 80.41%
NP 8,129 7,241 8,160 4,638 3,632 6,024 4,441 49.69%
-
NP to SH 12,112 7,241 8,160 4,672 3,632 6,074 4,441 95.32%
-
Tax Rate 46.37% 66.13% 39.81% 69.79% 65.33% 70.48% 39.53% -
Total Cost 186,674 181,081 155,677 159,439 168,653 184,811 162,968 9.48%
-
Net Worth 242,239 148,268 136,017 133,485 125,469 115,406 65,263 139.91%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,046 - 4,976 4,171 - - 2,413 63.60%
Div Payout % 41.67% - 60.98% 89.29% - - 54.35% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 242,239 148,268 136,017 133,485 125,469 115,406 65,263 139.91%
NOSH 504,666 344,809 331,749 333,714 330,181 319,684 193,086 89.85%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.17% 3.85% 4.98% 2.83% 2.11% 3.16% 2.65% -
ROE 5.00% 4.88% 6.00% 3.50% 2.89% 5.26% 6.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.60 54.62 49.39 49.17 52.18 59.69 86.70 -41.72%
EPS 2.40 2.10 2.50 1.40 1.10 1.90 2.30 2.88%
DPS 1.00 0.00 1.50 1.25 0.00 0.00 1.25 -13.83%
NAPS 0.48 0.43 0.41 0.40 0.38 0.361 0.338 26.36%
Adjusted Per Share Value based on latest NOSH - 333,714
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.14 24.30 21.14 21.17 22.23 24.63 21.60 10.65%
EPS 1.56 0.93 1.05 0.60 0.47 0.78 0.57 95.77%
DPS 0.65 0.00 0.64 0.54 0.00 0.00 0.31 63.89%
NAPS 0.3126 0.1913 0.1755 0.1723 0.1619 0.1489 0.0842 139.95%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.72 2.10 2.08 2.02 1.34 0.90 0.87 -
P/RPS 4.46 3.85 4.21 4.11 2.57 1.51 1.00 171.19%
P/EPS 71.67 100.00 84.56 144.29 121.82 47.37 37.83 53.16%
EY 1.40 1.00 1.18 0.69 0.82 2.11 2.64 -34.50%
DY 0.58 0.00 0.72 0.62 0.00 0.00 1.44 -45.49%
P/NAPS 3.58 4.88 5.07 5.05 3.53 2.49 2.57 24.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 25/02/04 20/11/03 27/08/03 28/05/03 26/02/03 -
Price 1.48 1.60 2.05 2.03 1.74 0.98 0.89 -
P/RPS 3.83 2.93 4.15 4.13 3.33 1.64 1.03 140.20%
P/EPS 61.67 76.19 83.34 145.00 158.18 51.58 38.70 36.46%
EY 1.62 1.31 1.20 0.69 0.63 1.94 2.58 -26.69%
DY 0.68 0.00 0.73 0.62 0.00 0.00 1.40 -38.23%
P/NAPS 3.08 3.72 5.00 5.08 4.58 2.71 2.63 11.11%

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