[WASCO] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -0.87%
YoY- 58.9%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,882,348 2,735,020 2,961,131 3,006,349 3,105,684 3,171,328 2,492,100 10.21%
PBT 105,612 105,028 107,088 136,097 129,392 143,660 122,605 -9.49%
Tax -39,418 -41,384 -47,226 -41,701 -36,462 -47,788 -7,962 191.33%
NP 66,194 63,644 59,862 94,396 92,930 95,872 114,643 -30.73%
-
NP to SH 78,886 80,804 64,797 99,698 100,576 116,980 113,021 -21.36%
-
Tax Rate 37.32% 39.40% 44.10% 30.64% 28.18% 33.26% 6.49% -
Total Cost 2,816,154 2,671,376 2,901,269 2,911,953 3,012,754 3,075,456 2,377,457 11.98%
-
Net Worth 1,001,599 978,485 955,638 972,813 942,647 919,621 896,437 7.69%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,001,599 978,485 955,638 972,813 942,647 919,621 896,437 7.69%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.30% 2.33% 2.02% 3.14% 2.99% 3.02% 4.60% -
ROE 7.88% 8.26% 6.78% 10.25% 10.67% 12.72% 12.61% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 374.11 354.98 384.23 389.39 401.95 410.37 322.48 10.43%
EPS 10.24 10.48 8.39 12.91 13.02 15.12 14.63 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.24 1.26 1.22 1.19 1.16 7.91%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 371.97 352.96 382.14 387.97 400.79 409.26 321.61 10.21%
EPS 10.18 10.43 8.36 12.87 12.98 15.10 14.59 -21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2926 1.2627 1.2333 1.2554 1.2165 1.1868 1.1569 7.69%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.71 0.775 0.635 1.06 1.27 1.45 1.11 -
P/RPS 0.19 0.22 0.17 0.27 0.32 0.35 0.34 -32.22%
P/EPS 6.93 7.39 7.55 8.21 9.76 9.58 7.59 -5.90%
EY 14.42 13.53 13.24 12.18 10.25 10.44 13.18 6.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.51 0.84 1.04 1.22 0.96 -31.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 13/05/19 25/02/19 27/11/18 30/08/18 16/05/18 26/02/18 -
Price 0.61 0.70 0.905 0.81 1.22 1.54 1.67 -
P/RPS 0.16 0.20 0.24 0.21 0.30 0.38 0.52 -54.52%
P/EPS 5.96 6.67 10.76 6.27 9.37 10.17 11.42 -35.25%
EY 16.78 14.98 9.29 15.94 10.67 9.83 8.76 54.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.73 0.64 1.00 1.29 1.44 -52.69%

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