[WASCO] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -7.5%
YoY- -26.81%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,139,710 1,306,960 2,514,916 2,780,888 2,882,348 2,735,020 2,961,131 -47.11%
PBT -147,536 -173,024 5,562 92,524 105,612 105,028 107,088 -
Tax -13,678 -11,788 8,005 -30,166 -39,418 -41,384 -47,226 -56.25%
NP -161,214 -184,812 13,567 62,357 66,194 63,644 59,862 -
-
NP to SH -148,124 -177,704 24,136 72,972 78,886 80,804 64,797 -
-
Tax Rate - - -143.92% 32.60% 37.32% 39.40% 44.10% -
Total Cost 1,300,924 1,491,772 2,501,349 2,718,530 2,816,154 2,671,376 2,901,269 -41.44%
-
Net Worth 913,337 939,962 978,485 1,009,303 1,001,599 978,485 955,638 -2.97%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 15,480 30,818 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 913,337 939,962 978,485 1,009,303 1,001,599 978,485 955,638 -2.97%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -14.15% -14.14% 0.54% 2.24% 2.30% 2.33% 2.02% -
ROE -16.22% -18.91% 2.47% 7.23% 7.88% 8.26% 6.78% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 147.25 169.63 326.42 360.94 374.11 354.98 384.23 -47.27%
EPS -19.18 -23.08 3.13 9.47 10.24 10.48 8.39 -
DPS 2.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.27 1.31 1.30 1.27 1.24 -3.25%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 147.14 168.74 324.69 359.03 372.13 353.11 382.30 -47.11%
EPS -19.12 -22.94 3.12 9.42 10.18 10.43 8.37 -
DPS 2.00 3.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1792 1.2136 1.2633 1.3031 1.2931 1.2633 1.2338 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.50 0.53 1.20 0.61 0.71 0.775 0.635 -
P/RPS 0.34 0.31 0.37 0.17 0.19 0.22 0.17 58.80%
P/EPS -2.61 -2.30 38.31 6.44 6.93 7.39 7.55 -
EY -38.27 -43.52 2.61 15.53 14.42 13.53 13.24 -
DY 4.00 7.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.94 0.47 0.55 0.61 0.51 -12.15%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 20/05/20 18/02/20 21/11/19 30/08/19 13/05/19 25/02/19 -
Price 0.525 0.695 1.33 1.24 0.61 0.70 0.905 -
P/RPS 0.36 0.41 0.41 0.34 0.16 0.20 0.24 31.06%
P/EPS -2.74 -3.01 42.46 13.09 5.96 6.67 10.76 -
EY -36.45 -33.19 2.36 7.64 16.78 14.98 9.29 -
DY 3.81 5.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 1.05 0.95 0.47 0.55 0.73 -28.66%

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