[WASCO] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 80.13%
YoY- 149.51%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,006,349 3,105,684 3,171,328 2,492,100 2,017,194 1,525,668 1,267,076 77.79%
PBT 136,097 129,392 143,660 122,605 80,902 36,074 18,348 279.87%
Tax -41,701 -36,462 -47,788 -7,962 -27,038 -10,412 -5,260 297.09%
NP 94,396 92,930 95,872 114,643 53,864 25,662 13,088 272.84%
-
NP to SH 99,698 100,576 116,980 113,021 62,742 32,816 37,876 90.52%
-
Tax Rate 30.64% 28.18% 33.26% 6.49% 33.42% 28.86% 28.67% -
Total Cost 2,911,953 3,012,754 3,075,456 2,377,457 1,963,330 1,500,006 1,253,988 75.26%
-
Net Worth 972,813 942,647 919,621 896,437 819,158 788,246 780,518 15.79%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 972,813 942,647 919,621 896,437 819,158 788,246 780,518 15.79%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.14% 2.99% 3.02% 4.60% 2.67% 1.68% 1.03% -
ROE 10.25% 10.67% 12.72% 12.61% 7.66% 4.16% 4.85% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 389.39 401.95 410.37 322.48 261.03 197.42 163.96 77.91%
EPS 12.91 13.02 15.12 14.63 8.12 4.24 4.92 90.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.22 1.19 1.16 1.06 1.02 1.01 15.87%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 387.97 400.79 409.26 321.61 260.32 196.89 163.52 77.79%
EPS 12.87 12.98 15.10 14.59 8.10 4.23 4.89 90.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2554 1.2165 1.1868 1.1569 1.0571 1.0172 1.0073 15.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.06 1.27 1.45 1.11 0.97 0.94 0.875 -
P/RPS 0.27 0.32 0.35 0.34 0.37 0.48 0.53 -36.18%
P/EPS 8.21 9.76 9.58 7.59 11.95 22.14 17.85 -40.38%
EY 12.18 10.25 10.44 13.18 8.37 4.52 5.60 67.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.04 1.22 0.96 0.92 0.92 0.87 -2.31%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 16/05/18 26/02/18 29/11/17 28/08/17 30/05/17 -
Price 0.81 1.22 1.54 1.67 1.20 1.03 0.89 -
P/RPS 0.21 0.30 0.38 0.52 0.46 0.52 0.54 -46.69%
P/EPS 6.27 9.37 10.17 11.42 14.78 24.26 18.16 -50.75%
EY 15.94 10.67 9.83 8.76 6.77 4.12 5.51 102.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.00 1.29 1.44 1.13 1.01 0.88 -19.11%

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