[WASCO] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.76%
YoY- 126.02%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,352,608 1,928,465 1,544,721 1,131,061 759,988 702,929 641,929 24.14%
PBT 149,357 131,028 52,204 121,108 59,277 61,644 405,468 -15.32%
Tax -23,513 -30,338 -24,449 -18,120 -33,030 -42,585 -397,086 -37.54%
NP 125,844 100,689 27,754 102,988 26,246 19,058 8,381 57.00%
-
NP to SH 104,544 80,272 17,578 71,528 31,646 19,170 8,381 52.23%
-
Tax Rate 15.74% 23.15% 46.83% 14.96% 55.72% 69.08% 97.93% -
Total Cost 2,226,764 1,827,776 1,516,966 1,028,073 733,741 683,870 633,548 23.28%
-
Net Worth 849,419 550,139 345,110 147,263 204,037 130,709 46,633 62.13%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 29,039 13,839 7,755 7,012 5,552 5,446 - -
Div Payout % 27.78% 17.24% 44.12% 9.80% 17.54% 28.41% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 849,419 550,139 345,110 147,263 204,037 130,709 46,633 62.13%
NOSH 725,999 518,999 387,764 350,627 416,403 326,772 146,186 30.58%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.35% 5.22% 1.80% 9.11% 3.45% 2.71% 1.31% -
ROE 12.31% 14.59% 5.09% 48.57% 15.51% 14.67% 17.97% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 324.05 371.57 398.37 322.58 182.51 215.11 439.12 -4.93%
EPS 14.40 15.47 4.53 20.40 7.60 5.87 5.73 16.58%
DPS 4.00 2.67 2.00 2.00 1.33 1.67 0.00 -
NAPS 1.17 1.06 0.89 0.42 0.49 0.40 0.319 24.15%
Adjusted Per Share Value based on latest NOSH - 348,844
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 303.61 248.87 199.35 145.96 98.08 90.71 82.84 24.14%
EPS 13.49 10.36 2.27 9.23 4.08 2.47 1.08 52.26%
DPS 3.75 1.79 1.00 0.90 0.72 0.70 0.00 -
NAPS 1.0962 0.71 0.4454 0.19 0.2633 0.1687 0.0602 62.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.25 3.80 2.19 2.01 1.80 2.02 0.92 -
P/RPS 0.39 1.02 0.55 0.62 0.99 0.94 0.21 10.85%
P/EPS 8.68 24.57 48.31 9.85 23.68 34.43 16.05 -9.72%
EY 11.52 4.07 2.07 10.15 4.22 2.90 6.23 10.77%
DY 3.20 0.70 0.91 1.00 0.74 0.83 0.00 -
P/NAPS 1.07 3.58 2.46 4.79 3.67 5.05 2.88 -15.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 30/11/06 29/11/05 24/11/04 20/11/03 20/11/02 -
Price 1.07 3.66 2.12 1.96 2.10 2.03 0.88 -
P/RPS 0.33 0.99 0.53 0.61 1.15 0.94 0.20 8.69%
P/EPS 7.43 23.66 46.76 9.61 27.63 34.60 15.35 -11.38%
EY 13.46 4.23 2.14 10.41 3.62 2.89 6.52 12.82%
DY 3.74 0.73 0.94 1.02 0.63 0.82 0.00 -
P/NAPS 0.91 3.45 2.38 4.67 4.29 5.08 2.76 -16.86%

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