[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -115.02%
YoY- 94.14%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,100,725 1,316,808 639,674 2,686,518 1,891,882 1,195,891 458,833 175.47%
PBT 137,483 88,845 50,022 82,021 122,616 94,875 9,379 497.97%
Tax -39,726 -26,454 -12,800 -38,891 -37,148 -34,440 -3,274 427.23%
NP 97,757 62,391 37,222 43,130 85,468 60,435 6,105 534.22%
-
NP to SH 73,178 45,771 21,761 -6,300 41,943 22,377 4,935 502.58%
-
Tax Rate 28.90% 29.78% 25.59% 47.42% 30.30% 36.30% 34.91% -
Total Cost 2,002,968 1,254,417 602,452 2,643,388 1,806,414 1,135,456 452,728 169.25%
-
Net Worth 642,678 619,448 596,219 580,733 634,935 611,705 596,219 5.12%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 642,678 619,448 596,219 580,733 634,935 611,705 596,219 5.12%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.65% 4.74% 5.82% 1.61% 4.52% 5.05% 1.33% -
ROE 11.39% 7.39% 3.65% -1.08% 6.61% 3.66% 0.83% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 271.30 170.06 82.61 346.96 244.33 154.45 59.26 175.45%
EPS 9.45 5.91 2.81 -0.81 5.42 2.89 0.64 500.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.77 0.75 0.82 0.79 0.77 5.12%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 271.22 170.01 82.59 346.85 244.26 154.40 59.24 175.46%
EPS 9.45 5.91 2.81 -0.81 5.42 2.89 0.64 500.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8297 0.7998 0.7698 0.7498 0.8197 0.7898 0.7698 5.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.05 0.87 0.79 0.62 0.605 0.605 0.745 -
P/RPS 0.39 0.51 0.96 0.18 0.25 0.39 1.26 -54.20%
P/EPS 11.11 14.72 28.11 -76.20 11.17 20.93 116.89 -79.14%
EY 9.00 6.79 3.56 -1.31 8.95 4.78 0.86 377.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.09 1.03 0.83 0.74 0.77 0.97 19.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 23/05/23 23/02/23 23/11/22 25/08/22 23/05/22 -
Price 0.945 0.98 0.855 0.77 0.595 0.63 0.735 -
P/RPS 0.35 0.58 1.03 0.22 0.24 0.41 1.24 -56.93%
P/EPS 10.00 16.58 30.42 -94.64 10.98 21.80 115.32 -80.37%
EY 10.00 6.03 3.29 -1.06 9.10 4.59 0.87 408.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.23 1.11 1.03 0.73 0.80 0.95 12.91%

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