[WASCO] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -25.97%
YoY- 469.32%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 508,996 549,935 454,953 429,156 462,532 370,083 359,602 25.98%
PBT 17,870 33,762 26,351 35,652 33,778 13,993 5,926 108.30%
Tax 4,281 -6,020 -6,621 -10,005 -3,339 -2,926 -7,613 -
NP 22,151 27,742 19,730 25,647 30,439 11,067 -1,687 -
-
NP to SH 25,715 24,344 17,824 18,036 24,364 12,985 -2,969 -
-
Tax Rate -23.96% 17.83% 25.13% 28.06% 9.89% 20.91% 128.47% -
Total Cost 486,845 522,193 435,223 403,509 432,093 359,016 361,289 21.93%
-
Net Worth 689,914 549,034 524,235 0 367,393 339,901 322,878 65.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 25,087 - 10,484 - 13,535 - 5,566 172.11%
Div Payout % 97.56% - 58.82% - 55.56% - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 689,914 549,034 524,235 0 367,393 339,901 322,878 65.66%
NOSH 627,195 517,957 524,235 400,800 386,730 381,911 371,124 41.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.35% 5.04% 4.34% 5.98% 6.58% 2.99% -0.47% -
ROE 3.73% 4.43% 3.40% 0.00% 6.63% 3.82% -0.92% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.15 106.17 86.78 107.07 119.60 96.90 96.90 -11.12%
EPS 4.10 4.70 2.81 2.87 6.30 3.40 -0.80 -
DPS 4.00 0.00 2.00 0.00 3.50 0.00 1.50 91.95%
NAPS 1.10 1.06 1.00 0.00 0.95 0.89 0.87 16.87%
Adjusted Per Share Value based on latest NOSH - 400,800
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 65.69 70.97 58.71 55.38 59.69 47.76 46.41 25.98%
EPS 3.32 3.14 2.30 2.33 3.14 1.68 -0.38 -
DPS 3.24 0.00 1.35 0.00 1.75 0.00 0.72 171.82%
NAPS 0.8903 0.7085 0.6765 0.00 0.4741 0.4386 0.4167 65.65%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.94 3.80 3.72 2.70 2.13 2.19 2.30 -
P/RPS 4.85 3.58 4.29 2.52 1.78 2.26 2.37 60.97%
P/EPS 96.10 80.85 109.41 60.00 33.81 64.41 -287.50 -
EY 1.04 1.24 0.91 1.67 2.96 1.55 -0.35 -
DY 1.02 0.00 0.54 0.00 1.64 0.00 0.65 34.92%
P/NAPS 3.58 3.58 3.72 0.00 2.24 2.46 2.64 22.44%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 25/05/07 26/02/07 30/11/06 28/08/06 -
Price 2.20 3.66 3.64 3.66 2.60 2.12 2.23 -
P/RPS 2.71 3.45 4.19 3.42 2.17 2.19 2.30 11.52%
P/EPS 53.66 77.87 107.06 81.33 41.27 62.35 -278.75 -
EY 1.86 1.28 0.93 1.23 2.42 1.60 -0.36 -
DY 1.82 0.00 0.55 0.00 1.35 0.00 0.67 94.33%
P/NAPS 2.00 3.45 3.64 0.00 2.74 2.38 2.56 -15.13%

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