[WASCO] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 24.96%
YoY- 812.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,633,616 2,558,696 2,686,518 2,522,509 2,391,782 1,835,332 1,429,311 50.46%
PBT 177,690 200,088 82,021 163,488 189,750 37,516 -100,341 -
Tax -52,908 -51,200 -38,891 -49,530 -68,880 -13,096 -11,608 175.66%
NP 124,782 148,888 43,130 113,957 120,870 24,420 -111,949 -
-
NP to SH 91,542 87,044 -6,300 55,924 44,754 19,740 -107,484 -
-
Tax Rate 29.78% 25.59% 47.42% 30.30% 36.30% 34.91% - -
Total Cost 2,508,834 2,409,808 2,643,388 2,408,552 2,270,912 1,810,912 1,541,260 38.50%
-
Net Worth 619,448 596,219 580,733 634,935 611,705 596,219 588,476 3.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 619,448 596,219 580,733 634,935 611,705 596,219 588,476 3.48%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.74% 5.82% 1.61% 4.52% 5.05% 1.33% -7.83% -
ROE 14.78% 14.60% -1.08% 8.81% 7.32% 3.31% -18.26% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 340.12 330.45 346.96 325.77 308.89 237.03 184.59 50.46%
EPS 11.82 11.24 -0.81 7.23 5.78 2.56 -13.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.82 0.79 0.77 0.76 3.48%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 339.87 330.20 346.70 325.53 308.66 236.85 184.45 50.46%
EPS 11.81 11.23 -0.81 7.22 5.78 2.55 -13.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7994 0.7694 0.7494 0.8194 0.7894 0.7694 0.7594 3.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.87 0.79 0.62 0.605 0.605 0.745 0.66 -
P/RPS 0.26 0.24 0.18 0.19 0.20 0.31 0.36 -19.55%
P/EPS 7.36 7.03 -76.20 8.38 10.47 29.22 -4.75 -
EY 13.59 14.23 -1.31 11.94 9.55 3.42 -21.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 0.83 0.74 0.77 0.97 0.87 16.26%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 23/02/23 23/11/22 25/08/22 23/05/22 24/02/22 -
Price 0.98 0.855 0.77 0.595 0.63 0.735 0.77 -
P/RPS 0.29 0.26 0.22 0.18 0.20 0.31 0.42 -21.93%
P/EPS 8.29 7.61 -94.64 8.24 10.90 28.83 -5.55 -
EY 12.06 13.15 -1.06 12.14 9.17 3.47 -18.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.11 1.03 0.73 0.80 0.95 1.01 14.08%

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