[WASCO] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 183.78%
YoY- -31.78%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,950,308 2,343,194 1,955,345 1,624,495 1,285,663 773,335 691,034 18.85%
PBT 245,782 152,913 116,141 71,356 97,959 59,049 59,790 26.53%
Tax -39,543 -19,864 -18,473 -21,168 -12,752 -33,511 -37,336 0.96%
NP 206,239 133,049 97,668 50,188 85,207 25,538 22,454 44.66%
-
NP to SH 121,322 115,596 85,919 37,414 54,845 29,588 22,538 32.35%
-
Tax Rate 16.09% 12.99% 15.91% 29.67% 13.02% 56.75% 62.45% -
Total Cost 1,744,069 2,210,145 1,857,677 1,574,307 1,200,456 747,797 668,580 17.31%
-
Net Worth 986,974 884,663 694,933 363,867 316,173 191,922 134,697 39.32%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 56,637 44,233 37,905 19,354 16,167 15,993 4,927 50.17%
Div Payout % 46.68% 38.27% 44.12% 51.73% 29.48% 54.05% 21.87% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 986,974 884,663 694,933 363,867 316,173 191,922 134,697 39.32%
NOSH 759,211 737,219 631,757 387,092 359,287 399,837 328,529 14.96%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.57% 5.68% 4.99% 3.09% 6.63% 3.30% 3.25% -
ROE 12.29% 13.07% 12.36% 10.28% 17.35% 15.42% 16.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 256.89 317.84 309.51 419.67 357.84 193.41 210.34 3.38%
EPS 15.98 15.68 13.60 6.00 15.30 7.40 6.80 15.28%
DPS 7.46 6.00 6.00 5.00 4.50 4.00 1.50 30.61%
NAPS 1.30 1.20 1.10 0.94 0.88 0.48 0.41 21.18%
Adjusted Per Share Value based on latest NOSH - 386,730
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 251.69 302.39 252.34 209.64 165.92 99.80 89.18 18.85%
EPS 15.66 14.92 11.09 4.83 7.08 3.82 2.91 32.34%
DPS 7.31 5.71 4.89 2.50 2.09 2.06 0.64 50.01%
NAPS 1.2737 1.1417 0.8968 0.4696 0.408 0.2477 0.1738 39.32%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.35 1.00 3.94 2.13 1.97 2.04 2.08 -
P/RPS 0.91 0.31 1.27 0.51 0.55 1.05 0.99 -1.39%
P/EPS 14.71 6.38 28.97 22.04 12.91 27.57 30.32 -11.34%
EY 6.80 15.68 3.45 4.54 7.75 3.63 3.30 12.79%
DY 3.17 6.00 1.52 2.35 2.28 1.96 0.72 27.99%
P/NAPS 1.81 0.83 3.58 2.27 2.24 4.25 5.07 -15.76%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 29/02/08 26/02/07 13/03/06 23/02/05 25/02/04 -
Price 2.32 1.12 2.20 2.60 2.05 1.91 2.05 -
P/RPS 0.90 0.35 0.71 0.62 0.57 0.99 0.97 -1.23%
P/EPS 14.52 7.14 16.18 26.90 13.43 25.81 29.88 -11.32%
EY 6.89 14.00 6.18 3.72 7.45 3.87 3.35 12.75%
DY 3.22 5.36 2.73 1.92 2.20 2.09 0.73 28.03%
P/NAPS 1.78 0.93 2.00 2.77 2.33 3.98 5.00 -15.80%

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