[WASCO] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 110.34%
YoY- 104.54%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 643,940 2,605,688 2,100,725 1,316,808 639,674 2,686,518 1,891,882 -51.21%
PBT 101,085 218,256 137,483 88,845 50,022 82,021 122,616 -12.06%
Tax -31,140 -63,428 -39,726 -26,454 -12,800 -38,891 -37,148 -11.08%
NP 69,945 154,828 97,757 62,391 37,222 43,130 85,468 -12.49%
-
NP to SH 57,004 108,402 73,178 45,771 21,761 -6,300 41,943 22.67%
-
Tax Rate 30.81% 29.06% 28.90% 29.78% 25.59% 47.42% 30.30% -
Total Cost 573,995 2,450,860 2,002,968 1,254,417 602,452 2,643,388 1,806,414 -53.40%
-
Net Worth 758,824 704,623 642,678 619,448 596,219 580,733 634,935 12.60%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 758,824 704,623 642,678 619,448 596,219 580,733 634,935 12.60%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.86% 5.94% 4.65% 4.74% 5.82% 1.61% 4.52% -
ROE 7.51% 15.38% 11.39% 7.39% 3.65% -1.08% 6.61% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 83.16 336.52 271.30 170.06 82.61 346.96 244.33 -51.21%
EPS 7.36 14.00 9.45 5.91 2.81 -0.81 5.42 22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.91 0.83 0.80 0.77 0.75 0.82 12.60%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 83.14 336.41 271.22 170.01 82.59 346.85 244.26 -51.21%
EPS 7.36 14.00 9.45 5.91 2.81 -0.81 5.42 22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9797 0.9097 0.8297 0.7998 0.7698 0.7498 0.8197 12.61%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.28 0.995 1.05 0.87 0.79 0.62 0.605 -
P/RPS 1.54 0.30 0.39 0.51 0.96 0.18 0.25 235.66%
P/EPS 17.39 7.11 11.11 14.72 28.11 -76.20 11.17 34.29%
EY 5.75 14.07 9.00 6.79 3.56 -1.31 8.95 -25.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 1.27 1.09 1.03 0.83 0.74 46.28%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 28/11/23 24/08/23 23/05/23 23/02/23 23/11/22 -
Price 1.56 1.21 0.945 0.98 0.855 0.77 0.595 -
P/RPS 1.88 0.36 0.35 0.58 1.03 0.22 0.24 293.93%
P/EPS 21.19 8.64 10.00 16.58 30.42 -94.64 10.98 54.94%
EY 4.72 11.57 10.00 6.03 3.29 -1.06 9.10 -35.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.33 1.14 1.23 1.11 1.03 0.73 67.94%

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