[WASCO] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -70.92%
YoY- 101.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,391,782 1,835,332 1,429,311 1,298,794 1,340,594 1,333,768 1,409,107 42.43%
PBT 189,750 37,516 -100,341 20,577 34,840 52,112 -268,024 -
Tax -68,880 -13,096 -11,608 -14,428 -14,926 -3,848 -38,678 47.07%
NP 120,870 24,420 -111,949 6,149 19,914 48,264 -306,702 -
-
NP to SH 44,754 19,740 -107,484 6,129 21,076 34,288 -295,149 -
-
Tax Rate 36.30% 34.91% - 70.12% 42.84% 7.38% - -
Total Cost 2,270,912 1,810,912 1,541,260 1,292,645 1,320,680 1,285,504 1,715,809 20.60%
-
Net Worth 611,705 596,219 588,476 704,623 720,109 712,366 704,623 -9.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 7,743 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 611,705 596,219 588,476 704,623 720,109 712,366 704,623 -9.02%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.05% 1.33% -7.83% 0.47% 1.49% 3.62% -21.77% -
ROE 7.32% 3.31% -18.26% 0.87% 2.93% 4.81% -41.89% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 308.89 237.03 184.59 167.74 173.13 172.25 181.98 42.43%
EPS 5.78 2.56 -13.88 0.79 2.72 4.44 -38.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.79 0.77 0.76 0.91 0.93 0.92 0.91 -9.02%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 308.80 236.95 184.53 167.68 173.08 172.20 181.93 42.43%
EPS 5.78 2.55 -13.88 0.79 2.72 4.43 -38.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.7898 0.7698 0.7598 0.9097 0.9297 0.9197 0.9097 -9.01%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.605 0.745 0.66 0.68 0.75 0.825 0.795 -
P/RPS 0.20 0.31 0.36 0.41 0.43 0.48 0.44 -40.96%
P/EPS 10.47 29.22 -4.75 85.90 27.55 18.63 -2.09 -
EY 9.55 3.42 -21.03 1.16 3.63 5.37 -47.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
P/NAPS 0.77 0.97 0.87 0.75 0.81 0.90 0.87 -7.83%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 23/05/22 24/02/22 22/11/21 26/08/21 19/05/21 23/02/21 -
Price 0.63 0.735 0.77 0.735 0.61 0.815 0.73 -
P/RPS 0.20 0.31 0.42 0.44 0.35 0.47 0.40 -37.08%
P/EPS 10.90 28.83 -5.55 92.85 22.41 18.40 -1.92 -
EY 9.17 3.47 -18.03 1.08 4.46 5.43 -52.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 0.80 0.95 1.01 0.81 0.66 0.89 0.80 0.00%

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