[WASCO] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 116.59%
YoY- 301.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,492,100 2,017,194 1,525,668 1,267,076 1,276,588 1,261,829 1,336,604 51.31%
PBT 122,605 80,902 36,074 18,348 -225,864 -31,793 -1,794 -
Tax -7,962 -27,038 -10,412 -5,260 -8,690 -13,738 -13,590 -29.91%
NP 114,643 53,864 25,662 13,088 -234,554 -45,532 -15,384 -
-
NP to SH 113,021 62,742 32,816 37,876 -228,302 -39,969 -9,102 -
-
Tax Rate 6.49% 33.42% 28.86% 28.67% - - - -
Total Cost 2,377,457 1,963,330 1,500,006 1,253,988 1,511,142 1,307,361 1,351,988 45.53%
-
Net Worth 896,437 819,158 788,246 780,518 772,701 1,058,689 1,084,843 -11.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 3,863 5,151 7,748 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 896,437 819,158 788,246 780,518 772,701 1,058,689 1,084,843 -11.91%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.60% 2.67% 1.68% 1.03% -18.37% -3.61% -1.15% -
ROE 12.61% 7.66% 4.16% 4.85% -29.55% -3.78% -0.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 322.48 261.03 197.42 163.96 165.21 163.29 172.49 51.58%
EPS 14.63 8.12 4.24 4.92 -29.54 -5.17 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.50 0.67 1.00 -
NAPS 1.16 1.06 1.02 1.01 1.00 1.37 1.40 -11.75%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 321.75 260.43 196.97 163.59 164.82 162.91 172.56 51.31%
EPS 14.59 8.10 4.24 4.89 -29.48 -5.16 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.50 0.67 1.00 -
NAPS 1.1574 1.0576 1.0177 1.0077 0.9976 1.3668 1.4006 -11.90%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.11 0.97 0.94 0.875 0.805 0.875 0.71 -
P/RPS 0.34 0.37 0.48 0.53 0.49 0.54 0.41 -11.70%
P/EPS 7.59 11.95 22.14 17.85 -2.72 -16.92 -60.45 -
EY 13.18 8.37 4.52 5.60 -36.70 -5.91 -1.65 -
DY 0.00 0.00 0.00 0.00 0.62 0.76 1.41 -
P/NAPS 0.96 0.92 0.92 0.87 0.81 0.64 0.51 52.27%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 29/11/17 28/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 1.67 1.20 1.03 0.89 0.905 0.795 0.845 -
P/RPS 0.52 0.46 0.52 0.54 0.55 0.49 0.49 4.02%
P/EPS 11.42 14.78 24.26 18.16 -3.06 -15.37 -71.94 -
EY 8.76 6.77 4.12 5.51 -32.65 -6.51 -1.39 -
DY 0.00 0.00 0.00 0.00 0.55 0.84 1.18 -
P/NAPS 1.44 1.13 1.01 0.88 0.91 0.58 0.60 78.97%

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