[WASCO] YoY Cumulative 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- 41.37%
YoY- 126.02%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,764,456 1,446,349 1,158,541 848,296 569,991 527,197 481,447 24.14%
PBT 112,018 98,271 39,153 90,831 44,458 46,233 304,101 -15.32%
Tax -17,635 -22,754 -18,337 -13,590 -24,773 -31,939 -297,815 -37.54%
NP 94,383 75,517 20,816 77,241 19,685 14,294 6,286 57.00%
-
NP to SH 78,408 60,204 13,184 53,646 23,735 14,378 6,286 52.22%
-
Tax Rate 15.74% 23.15% 46.83% 14.96% 55.72% 69.08% 97.93% -
Total Cost 1,670,073 1,370,832 1,137,725 771,055 550,306 512,903 475,161 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 21,779 10,379 5,816 5,259 4,164 4,084 - -
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 9.23% 10.94% 3.82% 36.43% 11.63% 11.00% 13.48% -
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 243.04 278.68 298.77 241.94 136.88 161.33 329.34 -4.93%
EPS 10.80 11.60 3.40 15.30 5.70 4.40 4.30 16.57%
DPS 3.00 2.00 1.50 1.50 1.00 1.25 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 227.70 186.65 149.51 109.47 73.56 68.04 62.13 24.14%
EPS 10.12 7.77 1.70 6.92 3.06 1.86 0.81 52.27%
DPS 2.81 1.34 0.75 0.68 0.54 0.53 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 0.51 1.36 0.73 0.83 1.31 1.25 0.28 10.50%
P/EPS 11.57 32.76 64.41 13.14 31.58 45.91 21.40 -9.73%
EY 8.64 3.05 1.55 7.61 3.17 2.18 4.67 10.78%
DY 2.40 0.53 0.68 0.75 0.56 0.62 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 0.44 1.31 0.71 0.81 1.53 1.26 0.27 8.47%
P/EPS 9.91 31.55 62.35 12.81 36.84 46.14 20.47 -11.37%
EY 10.09 3.17 1.60 7.81 2.71 2.17 4.89 12.81%
DY 2.80 0.55 0.71 0.77 0.48 0.62 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