[WASCO] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 158.47%
YoY- 96.08%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,224,464 1,768,218 1,576,916 903,650 766,250 726,240 611,290 23.99%
PBT 124,582 124,006 50,320 124,658 73,074 61,760 575,664 -22.49%
Tax -3,870 -33,252 -30,822 -17,514 -42,334 -42,448 -572,732 -56.48%
NP 120,712 90,754 19,498 107,144 30,740 19,312 2,932 85.71%
-
NP to SH 102,724 71,720 398 75,896 38,706 19,412 2,932 80.79%
-
Tax Rate 3.11% 26.81% 61.25% 14.05% 57.93% 68.73% 99.49% -
Total Cost 2,103,752 1,677,464 1,557,418 796,506 735,510 706,928 608,358 22.94%
-
Net Worth 822,083 527,352 173,129 165,591 206,431 122,942 10,995 105.11%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 43,650 21,094 5,969 10,349 8,601 - - -
Div Payout % 42.49% 29.41% 1,500.00% 13.64% 22.22% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 822,083 527,352 173,129 165,591 206,431 122,942 10,995 105.11%
NOSH 727,507 527,352 198,999 344,981 430,066 323,533 36,650 64.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.43% 5.13% 1.24% 11.86% 4.01% 2.66% 0.48% -
ROE 12.50% 13.60% 0.23% 45.83% 18.75% 15.79% 26.67% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 305.77 335.30 792.42 261.94 178.17 224.47 1,667.91 -24.60%
EPS 14.12 11.28 0.20 22.00 9.00 6.00 8.00 9.92%
DPS 6.00 4.00 3.00 3.00 2.00 0.00 0.00 -
NAPS 1.13 1.00 0.87 0.48 0.48 0.38 0.30 24.71%
Adjusted Per Share Value based on latest NOSH - 343,898
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 287.07 228.19 203.50 116.62 98.89 93.72 78.89 23.99%
EPS 13.26 9.26 0.05 9.79 5.00 2.51 0.38 80.67%
DPS 5.63 2.72 0.77 1.34 1.11 0.00 0.00 -
NAPS 1.0609 0.6806 0.2234 0.2137 0.2664 0.1587 0.0142 105.09%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.15 3.72 2.30 1.94 1.72 1.34 0.00 -
P/RPS 0.70 1.11 0.29 0.74 0.97 0.60 0.00 -
P/EPS 15.23 27.35 1,150.00 8.82 19.11 22.33 0.00 -
EY 6.57 3.66 0.09 11.34 5.23 4.48 0.00 -
DY 2.79 1.08 1.30 1.55 1.16 0.00 0.00 -
P/NAPS 1.90 3.72 2.64 4.04 3.58 3.53 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 30/08/07 28/08/06 18/08/05 25/08/04 27/08/03 16/08/02 -
Price 1.57 3.64 2.23 2.00 1.48 1.74 1.00 -
P/RPS 0.51 1.09 0.28 0.76 0.83 0.78 0.06 42.81%
P/EPS 11.12 26.76 1,115.00 9.09 16.44 29.00 12.50 -1.92%
EY 8.99 3.74 0.09 11.00 6.08 3.45 8.00 1.96%
DY 3.82 1.10 1.35 1.50 1.35 0.00 0.00 -
P/NAPS 1.39 3.64 2.56 4.17 3.08 4.58 3.33 -13.53%

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