[WASCO] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6525.13%
YoY- -75.42%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 1,495,238 1,764,456 1,446,349 1,158,541 848,296 569,991 527,197 18.95%
PBT 175,633 112,018 98,271 39,153 90,831 44,458 46,233 24.88%
Tax -19,563 -17,635 -22,754 -18,337 -13,590 -24,773 -31,939 -7.83%
NP 156,070 94,383 75,517 20,816 77,241 19,685 14,294 48.89%
-
NP to SH 86,482 78,408 60,204 13,184 53,646 23,735 14,378 34.81%
-
Tax Rate 11.14% 15.74% 23.15% 46.83% 14.96% 55.72% 69.08% -
Total Cost 1,339,168 1,670,073 1,370,832 1,137,725 771,055 550,306 512,903 17.32%
-
Net Worth 959,232 849,419 550,139 345,110 147,263 204,037 130,709 39.35%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 18,882 21,779 10,379 5,816 5,259 4,164 4,084 29.04%
Div Payout % 21.83% 27.78% 17.24% 44.12% 9.80% 17.54% 28.41% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 959,232 849,419 550,139 345,110 147,263 204,037 130,709 39.35%
NOSH 755,301 725,999 518,999 387,764 350,627 416,403 326,772 14.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.44% 5.35% 5.22% 1.80% 9.11% 3.45% 2.71% -
ROE 9.02% 9.23% 10.94% 3.82% 36.43% 11.63% 11.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 197.97 243.04 278.68 298.77 241.94 136.88 161.33 3.46%
EPS 11.45 10.80 11.60 3.40 15.30 5.70 4.40 17.26%
DPS 2.50 3.00 2.00 1.50 1.50 1.00 1.25 12.23%
NAPS 1.27 1.17 1.06 0.89 0.42 0.49 0.40 21.21%
Adjusted Per Share Value based on latest NOSH - 381,911
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 192.96 227.70 186.65 149.51 109.47 73.56 68.04 18.95%
EPS 11.16 10.12 7.77 1.70 6.92 3.06 1.86 34.76%
DPS 2.44 2.81 1.34 0.75 0.68 0.54 0.53 28.94%
NAPS 1.2379 1.0962 0.71 0.4454 0.19 0.2633 0.1687 39.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.41 1.25 3.80 2.19 2.01 1.80 2.02 -
P/RPS 1.22 0.51 1.36 0.73 0.83 1.31 1.25 -0.40%
P/EPS 21.05 11.57 32.76 64.41 13.14 31.58 45.91 -12.17%
EY 4.75 8.64 3.05 1.55 7.61 3.17 2.18 13.84%
DY 1.04 2.40 0.53 0.68 0.75 0.56 0.62 8.99%
P/NAPS 1.90 1.07 3.58 2.46 4.79 3.67 5.05 -15.02%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 28/11/08 29/11/07 30/11/06 29/11/05 24/11/04 20/11/03 -
Price 2.41 1.07 3.66 2.12 1.96 2.10 2.03 -
P/RPS 1.22 0.44 1.31 0.71 0.81 1.53 1.26 -0.53%
P/EPS 21.05 9.91 31.55 62.35 12.81 36.84 46.14 -12.24%
EY 4.75 10.09 3.17 1.60 7.81 2.71 2.17 13.93%
DY 1.04 2.80 0.55 0.71 0.77 0.48 0.62 8.99%
P/NAPS 1.90 0.91 3.45 2.38 4.67 4.29 5.08 -15.10%

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