[WASCO] QoQ Cumulative 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- 104.15%
YoY- 301.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative 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 1,512,896 762,834 316,769 1,276,588 946,372 668,302 139.89%
PBT 122,605 60,677 18,037 4,587 -225,864 -23,845 -897 -
Tax -7,962 -20,279 -5,206 -1,315 -8,690 -10,304 -6,795 11.11%
NP 114,643 40,398 12,831 3,272 -234,554 -34,149 -7,692 -
-
NP to SH 113,021 47,057 16,408 9,469 -228,302 -29,977 -4,551 -
-
Tax Rate 6.49% 33.42% 28.86% 28.67% - - - -
Total Cost 2,377,457 1,472,498 750,003 313,497 1,511,142 980,521 675,994 130.73%
-
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 3,863 3,874 -
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% 5.74% 2.08% 1.21% -29.55% -2.83% -0.42% -
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 322.48 195.77 98.71 40.99 165.21 122.47 86.24 140.33%
EPS 14.63 6.09 2.12 1.23 -29.54 -3.88 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
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 321.61 195.24 98.44 40.88 164.74 122.13 86.24 139.90%
EPS 14.59 6.07 2.12 1.22 -29.46 -3.87 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 1.1569 1.0571 1.0172 1.0073 0.9972 1.3662 1.40 -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 0.50 0.95 2.13 0.49 0.71 0.82 -44.30%
P/EPS 7.59 15.93 44.27 71.41 -2.72 -22.56 -120.89 -
EY 13.18 6.28 2.26 1.40 -36.70 -4.43 -0.83 -
DY 0.00 0.00 0.00 0.00 0.62 0.57 0.70 -
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 0.61 1.04 2.17 0.55 0.65 0.98 -34.38%
P/EPS 11.42 19.71 48.51 72.64 -3.06 -20.49 -143.88 -
EY 8.76 5.07 2.06 1.38 -32.65 -4.88 -0.70 -
DY 0.00 0.00 0.00 0.00 0.55 0.63 0.59 -
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