[WASCO] QoQ Quarter 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- -11.26%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 203,344 186,866 194,803 188,322 163,837 164,077 172,285 11.62%
PBT 14,591 7,921 15,158 21,379 13,557 15,353 10,476 24.59%
Tax -8,738 -3,606 -7,029 -14,138 -5,397 -10,715 -6,844 17.60%
NP 5,853 4,315 8,129 7,241 8,160 4,638 3,632 37.25%
-
NP to SH 5,853 4,382 12,112 7,241 8,160 4,672 3,632 37.25%
-
Tax Rate 59.89% 45.52% 46.37% 66.13% 39.81% 69.79% 65.33% -
Total Cost 197,491 182,551 186,674 181,081 155,677 159,439 168,653 11.04%
-
Net Worth 165,261 178,931 242,239 148,268 136,017 133,485 125,469 20.05%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,164 - 5,046 - 4,976 4,171 - -
Div Payout % 88.24% - 41.67% - 60.98% 89.29% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 165,261 178,931 242,239 148,268 136,017 133,485 125,469 20.05%
NOSH 344,294 365,166 504,666 344,809 331,749 333,714 330,181 2.81%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.88% 2.31% 4.17% 3.85% 4.98% 2.83% 2.11% -
ROE 3.54% 2.45% 5.00% 4.88% 6.00% 3.50% 2.89% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 59.06 51.17 38.60 54.62 49.39 49.17 52.18 8.56%
EPS 1.70 1.20 2.40 2.10 2.50 1.40 1.10 33.49%
DPS 1.50 0.00 1.00 0.00 1.50 1.25 0.00 -
NAPS 0.48 0.49 0.48 0.43 0.41 0.40 0.38 16.76%
Adjusted Per Share Value based on latest NOSH - 344,809
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.24 24.12 25.14 24.30 21.14 21.17 22.23 11.63%
EPS 0.76 0.57 1.56 0.93 1.05 0.60 0.47 37.56%
DPS 0.67 0.00 0.65 0.00 0.64 0.54 0.00 -
NAPS 0.2133 0.2309 0.3126 0.1913 0.1755 0.1723 0.1619 20.07%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.04 1.80 1.72 2.10 2.08 2.02 1.34 -
P/RPS 3.45 3.52 4.46 3.85 4.21 4.11 2.57 21.58%
P/EPS 120.00 150.00 71.67 100.00 84.56 144.29 121.82 -0.99%
EY 0.83 0.67 1.40 1.00 1.18 0.69 0.82 0.80%
DY 0.74 0.00 0.58 0.00 0.72 0.62 0.00 -
P/NAPS 4.25 3.67 3.58 4.88 5.07 5.05 3.53 13.10%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 24/11/04 25/08/04 26/05/04 25/02/04 20/11/03 27/08/03 -
Price 1.91 2.10 1.48 1.60 2.05 2.03 1.74 -
P/RPS 3.23 4.10 3.83 2.93 4.15 4.13 3.33 -2.00%
P/EPS 112.35 175.00 61.67 76.19 83.34 145.00 158.18 -20.31%
EY 0.89 0.57 1.62 1.31 1.20 0.69 0.63 25.77%
DY 0.79 0.00 0.68 0.00 0.73 0.62 0.00 -
P/NAPS 3.98 4.29 3.08 3.72 5.00 5.08 4.58 -8.89%

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