[WASCO] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
13-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 24.7%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,514,916 2,780,888 2,882,348 2,735,020 2,961,131 3,006,349 3,105,684 -13.08%
PBT 5,562 92,524 105,612 105,028 107,088 136,097 129,392 -87.65%
Tax 8,005 -30,166 -39,418 -41,384 -47,226 -41,701 -36,462 -
NP 13,567 62,357 66,194 63,644 59,862 94,396 92,930 -72.17%
-
NP to SH 24,136 72,972 78,886 80,804 64,797 99,698 100,576 -61.28%
-
Tax Rate -143.92% 32.60% 37.32% 39.40% 44.10% 30.64% 28.18% -
Total Cost 2,501,349 2,718,530 2,816,154 2,671,376 2,901,269 2,911,953 3,012,754 -11.63%
-
Net Worth 978,485 1,009,303 1,001,599 978,485 955,638 972,813 942,647 2.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 978,485 1,009,303 1,001,599 978,485 955,638 972,813 942,647 2.51%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.54% 2.24% 2.30% 2.33% 2.02% 3.14% 2.99% -
ROE 2.47% 7.23% 7.88% 8.26% 6.78% 10.25% 10.67% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 326.42 360.94 374.11 354.98 384.23 389.39 401.95 -12.92%
EPS 3.13 9.47 10.24 10.48 8.39 12.91 13.02 -61.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.31 1.30 1.27 1.24 1.26 1.22 2.70%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 324.69 359.03 372.13 353.11 382.30 388.14 400.97 -13.08%
EPS 3.12 9.42 10.18 10.43 8.37 12.87 12.99 -61.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2633 1.3031 1.2931 1.2633 1.2338 1.256 1.217 2.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.20 0.61 0.71 0.775 0.635 1.06 1.27 -
P/RPS 0.37 0.17 0.19 0.22 0.17 0.27 0.32 10.13%
P/EPS 38.31 6.44 6.93 7.39 7.55 8.21 9.76 148.21%
EY 2.61 15.53 14.42 13.53 13.24 12.18 10.25 -59.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.47 0.55 0.61 0.51 0.84 1.04 -6.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 21/11/19 30/08/19 13/05/19 25/02/19 27/11/18 30/08/18 -
Price 1.33 1.24 0.61 0.70 0.905 0.81 1.22 -
P/RPS 0.41 0.34 0.16 0.20 0.24 0.21 0.30 23.08%
P/EPS 42.46 13.09 5.96 6.67 10.76 6.27 9.37 173.08%
EY 2.36 7.64 16.78 14.98 9.29 15.94 10.67 -63.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 0.47 0.55 0.73 0.64 1.00 3.29%

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