[WASCO] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -193.72%
YoY- -109.7%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 551,838 601,705 454,953 359,602 259,658 194,803 172,285 21.39%
PBT 55,269 29,110 26,351 5,926 46,410 15,158 10,476 31.90%
Tax -7,897 -2,107 -6,621 -7,613 -4,999 -7,029 -6,844 2.41%
NP 47,372 27,003 19,730 -1,687 41,411 8,129 3,632 53.36%
-
NP to SH 29,735 22,363 17,824 -2,969 30,607 12,112 3,632 41.92%
-
Tax Rate 14.29% 7.24% 25.13% 128.47% 10.77% 46.37% 65.33% -
Total Cost 504,466 574,702 435,223 361,289 218,247 186,674 168,653 20.01%
-
Net Worth 967,936 823,133 524,235 322,878 165,071 242,239 125,469 40.52%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 19,358 21,853 10,484 5,566 5,158 5,046 - -
Div Payout % 65.10% 97.72% 58.82% 0.00% 16.85% 41.67% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 967,936 823,133 524,235 322,878 165,071 242,239 125,469 40.52%
NOSH 774,348 728,436 524,235 371,124 343,898 504,666 330,181 15.25%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.58% 4.49% 4.34% -0.47% 15.95% 4.17% 2.11% -
ROE 3.07% 2.72% 3.40% -0.92% 18.54% 5.00% 2.89% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.26 82.60 86.78 96.90 75.50 38.60 52.18 5.32%
EPS 3.84 3.07 2.81 -0.80 8.90 2.40 1.10 23.14%
DPS 2.50 3.00 2.00 1.50 1.50 1.00 0.00 -
NAPS 1.25 1.13 1.00 0.87 0.48 0.48 0.38 21.92%
Adjusted Per Share Value based on latest NOSH - 371,124
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.22 77.65 58.71 46.41 33.51 25.14 22.23 21.39%
EPS 3.84 2.89 2.30 -0.38 3.95 1.56 0.47 41.87%
DPS 2.50 2.82 1.35 0.72 0.67 0.65 0.00 -
NAPS 1.2491 1.0623 0.6765 0.4167 0.213 0.3126 0.1619 40.52%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.85 2.15 3.72 2.30 1.94 1.72 1.34 -
P/RPS 2.60 2.60 4.29 2.37 2.57 4.46 2.57 0.19%
P/EPS 48.18 70.03 109.41 -287.50 21.80 71.67 121.82 -14.31%
EY 2.08 1.43 0.91 -0.35 4.59 1.40 0.82 16.76%
DY 1.35 1.40 0.54 0.65 0.77 0.58 0.00 -
P/NAPS 1.48 1.90 3.72 2.64 4.04 3.58 3.53 -13.47%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 25/08/08 30/08/07 28/08/06 18/08/05 25/08/04 27/08/03 -
Price 2.13 1.57 3.64 2.23 2.00 1.48 1.74 -
P/RPS 2.99 1.90 4.19 2.30 2.65 3.83 3.33 -1.77%
P/EPS 55.47 51.14 107.06 -278.75 22.47 61.67 158.18 -16.01%
EY 1.80 1.96 0.93 -0.36 4.45 1.62 0.63 19.10%
DY 1.17 1.91 0.55 0.67 0.75 0.68 0.00 -
P/NAPS 1.70 1.39 3.64 2.56 4.17 3.08 4.58 -15.21%

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