[WASCO] YoY 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- 537.35%
YoY- -17.28%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 506,779 652,224 549,935 370,083 396,471 186,866 164,077 20.65%
PBT 65,338 49,727 33,762 13,993 28,502 7,921 15,353 27.27%
Tax -5,277 -15,700 -6,020 -2,926 -4,833 -3,606 -10,715 -11.12%
NP 60,061 34,027 27,742 11,067 23,669 4,315 4,638 53.18%
-
NP to SH 31,023 27,046 24,344 12,985 15,698 4,382 4,672 37.05%
-
Tax Rate 8.08% 31.57% 17.83% 20.91% 16.96% 45.52% 69.79% -
Total Cost 446,718 618,197 522,193 359,016 372,802 182,551 159,439 18.71%
-
Net Worth 984,980 850,640 549,034 339,901 146,514 178,931 133,485 39.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 4,171 -
Div Payout % - - - - - - 89.29% -
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 984,980 850,640 549,034 339,901 146,514 178,931 133,485 39.48%
NOSH 775,575 727,043 517,957 381,911 348,844 365,166 333,714 15.07%
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 11.85% 5.22% 5.04% 2.99% 5.97% 2.31% 2.83% -
ROE 3.15% 3.18% 4.43% 3.82% 10.71% 2.45% 3.50% -
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 65.34 89.71 106.17 96.90 113.65 51.17 49.17 4.84%
EPS 4.00 3.72 4.70 3.40 4.50 1.20 1.40 19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
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 65.40 84.17 70.97 47.76 51.16 24.12 21.17 20.66%
EPS 4.00 3.49 3.14 1.68 2.03 0.57 0.60 37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 1.2711 1.0978 0.7085 0.4386 0.1891 0.2309 0.1723 39.48%
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 3.69 1.39 3.58 2.26 1.77 3.52 4.11 -1.77%
P/EPS 60.25 33.60 80.85 64.41 44.67 150.00 144.29 -13.53%
EY 1.66 2.98 1.24 1.55 2.24 0.67 0.69 15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
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 3.69 1.19 3.45 2.19 1.72 4.10 4.13 -1.85%
P/EPS 60.25 28.76 77.87 62.35 43.56 175.00 145.00 -13.60%
EY 1.66 3.48 1.28 1.60 2.30 0.57 0.69 15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
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