[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -13.34%
YoY- -42.67%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,085,666 1,441,174 683,755 2,961,131 2,254,762 1,552,842 792,832 90.45%
PBT 69,393 52,806 26,257 107,088 102,073 64,696 35,915 55.06%
Tax -22,625 -19,709 -10,346 -47,226 -31,276 -18,231 -11,947 53.00%
NP 46,768 33,097 15,911 59,862 70,797 46,465 23,968 56.08%
-
NP to SH 54,729 39,443 20,201 64,797 74,774 50,288 29,245 51.80%
-
Tax Rate 32.60% 37.32% 39.40% 44.10% 30.64% 28.18% 33.26% -
Total Cost 2,038,898 1,408,077 667,844 2,901,269 2,183,965 1,506,377 768,864 91.47%
-
Net Worth 1,009,303 1,001,599 978,485 955,638 972,813 942,647 919,621 6.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,009,303 1,001,599 978,485 955,638 972,813 942,647 919,621 6.39%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.24% 2.30% 2.33% 2.02% 3.14% 2.99% 3.02% -
ROE 5.42% 3.94% 2.06% 6.78% 7.69% 5.33% 3.18% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 270.70 187.05 88.75 384.23 292.04 200.97 102.59 90.83%
EPS 7.10 5.12 2.62 8.39 9.68 6.51 3.78 52.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.30 1.27 1.24 1.26 1.22 1.19 6.60%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 269.16 185.98 88.24 382.14 290.98 200.40 102.32 90.44%
EPS 7.06 5.09 2.61 8.36 9.65 6.49 3.77 51.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3025 1.2926 1.2627 1.2333 1.2554 1.2165 1.1868 6.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.61 0.71 0.775 0.635 1.06 1.27 1.45 -
P/RPS 0.23 0.38 0.87 0.17 0.36 0.63 1.41 -70.11%
P/EPS 8.59 13.87 29.56 7.55 10.94 19.51 38.32 -63.06%
EY 11.64 7.21 3.38 13.24 9.14 5.12 2.61 170.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.61 0.51 0.84 1.04 1.22 -47.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 30/08/19 13/05/19 25/02/19 27/11/18 30/08/18 16/05/18 -
Price 1.24 0.61 0.70 0.905 0.81 1.22 1.54 -
P/RPS 0.46 0.33 0.79 0.24 0.28 0.61 1.50 -54.49%
P/EPS 17.46 11.92 26.70 10.76 8.36 18.74 40.69 -43.08%
EY 5.73 8.39 3.75 9.29 11.96 5.33 2.46 75.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.47 0.55 0.73 0.64 1.00 1.29 -18.43%

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