[WASCO] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1853.6%
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,522,509 2,391,782 1,835,332 1,429,311 1,298,794 1,340,594 1,333,768 52.87%
PBT 163,488 189,750 37,516 -100,341 20,577 34,840 52,112 114.15%
Tax -49,530 -68,880 -13,096 -11,608 -14,428 -14,926 -3,848 448.37%
NP 113,957 120,870 24,420 -111,949 6,149 19,914 48,264 77.22%
-
NP to SH 55,924 44,754 19,740 -107,484 6,129 21,076 34,288 38.51%
-
Tax Rate 30.30% 36.30% 34.91% - 70.12% 42.84% 7.38% -
Total Cost 2,408,552 2,270,912 1,810,912 1,541,260 1,292,645 1,320,680 1,285,504 51.92%
-
Net Worth 634,935 611,705 596,219 588,476 704,623 720,109 712,366 -7.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 634,935 611,705 596,219 588,476 704,623 720,109 712,366 -7.37%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.52% 5.05% 1.33% -7.83% 0.47% 1.49% 3.62% -
ROE 8.81% 7.32% 3.31% -18.26% 0.87% 2.93% 4.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 325.77 308.89 237.03 184.59 167.74 173.13 172.25 52.87%
EPS 7.23 5.78 2.56 -13.88 0.79 2.72 4.44 38.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.76 0.91 0.93 0.92 -7.37%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 325.53 308.66 236.85 184.45 167.61 173.00 172.12 52.87%
EPS 7.22 5.78 2.55 -13.87 0.79 2.72 4.42 38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8194 0.7894 0.7694 0.7594 0.9093 0.9293 0.9193 -7.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.605 0.605 0.745 0.66 0.68 0.75 0.825 -
P/RPS 0.19 0.20 0.31 0.36 0.41 0.43 0.48 -46.05%
P/EPS 8.38 10.47 29.22 -4.75 85.90 27.55 18.63 -41.26%
EY 11.94 9.55 3.42 -21.03 1.16 3.63 5.37 70.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.97 0.87 0.75 0.81 0.90 -12.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 23/05/22 24/02/22 22/11/21 26/08/21 19/05/21 -
Price 0.595 0.63 0.735 0.77 0.735 0.61 0.815 -
P/RPS 0.18 0.20 0.31 0.42 0.44 0.35 0.47 -47.23%
P/EPS 8.24 10.90 28.83 -5.55 92.85 22.41 18.40 -41.43%
EY 12.14 9.17 3.47 -18.03 1.08 4.46 5.43 70.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.95 1.01 0.81 0.66 0.89 -12.36%

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