[WASCO] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -14.02%
YoY- 206.48%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,735,020 2,961,131 3,006,349 3,105,684 3,171,328 2,492,100 2,017,194 22.52%
PBT 105,028 107,088 136,097 129,392 143,660 122,605 80,902 19.02%
Tax -41,384 -47,226 -41,701 -36,462 -47,788 -7,962 -27,038 32.84%
NP 63,644 59,862 94,396 92,930 95,872 114,643 53,864 11.77%
-
NP to SH 80,804 64,797 99,698 100,576 116,980 113,021 62,742 18.39%
-
Tax Rate 39.40% 44.10% 30.64% 28.18% 33.26% 6.49% 33.42% -
Total Cost 2,671,376 2,901,269 2,911,953 3,012,754 3,075,456 2,377,457 1,963,330 22.81%
-
Net Worth 978,485 955,638 972,813 942,647 919,621 896,437 819,158 12.59%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 978,485 955,638 972,813 942,647 919,621 896,437 819,158 12.59%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.33% 2.02% 3.14% 2.99% 3.02% 4.60% 2.67% -
ROE 8.26% 6.78% 10.25% 10.67% 12.72% 12.61% 7.66% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 354.98 384.23 389.39 401.95 410.37 322.48 261.03 22.76%
EPS 10.48 8.39 12.91 13.02 15.12 14.63 8.12 18.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 1.26 1.22 1.19 1.16 1.06 12.81%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 352.96 382.14 387.97 400.79 409.26 321.61 260.32 22.52%
EPS 10.43 8.36 12.87 12.98 15.10 14.59 8.10 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2627 1.2333 1.2554 1.2165 1.1868 1.1569 1.0571 12.59%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.775 0.635 1.06 1.27 1.45 1.11 0.97 -
P/RPS 0.22 0.17 0.27 0.32 0.35 0.34 0.37 -29.31%
P/EPS 7.39 7.55 8.21 9.76 9.58 7.59 11.95 -27.43%
EY 13.53 13.24 12.18 10.25 10.44 13.18 8.37 37.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.84 1.04 1.22 0.96 0.92 -23.98%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 13/05/19 25/02/19 27/11/18 30/08/18 16/05/18 26/02/18 29/11/17 -
Price 0.70 0.905 0.81 1.22 1.54 1.67 1.20 -
P/RPS 0.20 0.24 0.21 0.30 0.38 0.52 0.46 -42.63%
P/EPS 6.67 10.76 6.27 9.37 10.17 11.42 14.78 -41.19%
EY 14.98 9.29 15.94 10.67 9.83 8.76 6.77 69.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.64 1.00 1.29 1.44 1.13 -38.15%

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