[WASCO] QoQ TTM 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- -7.61%
YoY- 115.25%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,599,783 1,626,171 1,526,227 1,289,538 1,051,640 842,035 777,180 61.74%
PBT 47,438 61,947 102,431 99,116 105,422 84,841 53,589 -7.79%
Tax -19,626 -21,533 -18,919 -19,699 -27,148 -25,921 -27,951 -20.98%
NP 27,812 40,414 83,512 79,417 78,274 58,920 25,638 5.57%
-
NP to SH 14,509 17,222 50,798 54,971 59,499 48,116 25,638 -31.55%
-
Tax Rate 41.37% 34.76% 18.47% 19.87% 25.75% 30.55% 52.16% -
Total Cost 1,571,971 1,585,757 1,442,715 1,210,121 973,366 783,115 751,542 63.48%
-
Net Worth 0 322,878 352,439 427,080 146,514 165,071 171,290 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 15,504 15,504 15,095 15,095 10,322 10,322 10,211 32.07%
Div Payout % 106.86% 90.03% 29.72% 27.46% 17.35% 21.45% 39.83% -
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 0 322,878 352,439 427,080 146,514 165,071 171,290 -
NOSH 381,911 371,124 395,999 331,249 348,844 343,898 349,571 6.07%
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 1.74% 2.49% 5.47% 6.16% 7.44% 7.00% 3.30% -
ROE 0.00% 5.33% 14.41% 12.87% 40.61% 29.15% 14.97% -
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 418.89 438.17 385.41 389.29 301.46 244.85 222.32 52.49%
EPS 3.80 4.64 12.83 16.60 17.06 13.99 7.33 -35.44%
DPS 4.06 4.18 3.81 4.56 3.00 3.00 2.92 24.54%
NAPS 0.00 0.87 0.89 1.2893 0.42 0.48 0.49 -
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 206.45 209.86 196.96 166.42 135.72 108.67 100.30 61.74%
EPS 1.87 2.22 6.56 7.09 7.68 6.21 3.31 -31.63%
DPS 2.00 2.00 1.95 1.95 1.33 1.33 1.32 31.88%
NAPS 0.00 0.4167 0.4548 0.5512 0.1891 0.213 0.2211 -
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 0.52 0.52 0.54 0.51 0.67 0.79 0.85 -27.91%
P/EPS 57.65 49.56 16.21 11.87 11.78 13.87 25.63 71.58%
EY 1.73 2.02 6.17 8.42 8.49 7.21 3.90 -41.80%
DY 1.85 1.82 1.83 2.31 1.49 1.55 1.55 12.50%
P/NAPS 0.00 2.64 2.34 1.53 4.79 4.04 3.84 -
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 0.51 0.51 0.57 0.53 0.65 0.82 0.82 -27.11%
P/EPS 55.80 48.06 17.23 12.35 11.49 14.29 24.82 71.53%
EY 1.79 2.08 5.80 8.10 8.70 7.00 4.03 -41.75%
DY 1.91 1.87 1.72 2.22 1.53 1.50 1.60 12.51%
P/NAPS 0.00 2.56 2.48 1.59 4.67 4.17 3.71 -

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