[WASCO] YoY 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- -48.71%
YoY- 258.24%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
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 652,224 549,935 370,083 396,471 186,866 164,077 175,802 24.39%
PBT 49,727 33,762 13,993 28,502 7,921 15,353 16,269 20.44%
Tax -15,700 -6,020 -2,926 -4,833 -3,606 -10,715 -12,749 3.52%
NP 34,027 27,742 11,067 23,669 4,315 4,638 3,520 45.90%
-
NP to SH 27,046 24,344 12,985 15,698 4,382 4,672 3,520 40.42%
-
Tax Rate 31.57% 17.83% 20.91% 16.96% 45.52% 69.79% 78.36% -
Total Cost 618,197 522,193 359,016 372,802 182,551 159,439 172,282 23.70%
-
Net Worth 850,640 549,034 339,901 146,514 178,931 133,485 46,786 62.08%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 4,171 - -
Div Payout % - - - - - 89.29% - -
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 850,640 549,034 339,901 146,514 178,931 133,485 46,786 62.08%
NOSH 727,043 517,957 381,911 348,844 365,166 333,714 146,666 30.54%
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 5.22% 5.04% 2.99% 5.97% 2.31% 2.83% 2.00% -
ROE 3.18% 4.43% 3.82% 10.71% 2.45% 3.50% 7.52% -
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 89.71 106.17 96.90 113.65 51.17 49.17 119.87 -4.71%
EPS 3.72 4.70 3.40 4.50 1.20 1.40 2.40 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 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 84.17 70.97 47.76 51.16 24.12 21.17 22.69 24.39%
EPS 3.49 3.14 1.68 2.03 0.57 0.60 0.45 40.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
NAPS 1.0978 0.7085 0.4386 0.1891 0.2309 0.1723 0.0604 62.07%
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 1.39 3.58 2.26 1.77 3.52 4.11 0.77 10.33%
P/EPS 33.60 80.85 64.41 44.67 150.00 144.29 38.33 -2.16%
EY 2.98 1.24 1.55 2.24 0.67 0.69 2.61 2.23%
DY 0.00 0.00 0.00 0.00 0.00 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 1.19 3.45 2.19 1.72 4.10 4.13 0.73 8.47%
P/EPS 28.76 77.87 62.35 43.56 175.00 145.00 36.67 -3.96%
EY 3.48 1.28 1.60 2.30 0.57 0.69 2.73 4.12%
DY 0.00 0.00 0.00 0.00 0.00 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