[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.12%
YoY- 208.85%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,961,131 2,254,762 1,552,842 792,832 2,492,100 1,512,896 762,834 146.38%
PBT 107,088 102,073 64,696 35,915 122,605 60,677 18,037 226.81%
Tax -47,226 -31,276 -18,231 -11,947 -7,962 -20,279 -5,206 333.21%
NP 59,862 70,797 46,465 23,968 114,643 40,398 12,831 178.42%
-
NP to SH 64,797 74,774 50,288 29,245 113,021 47,057 16,408 149.21%
-
Tax Rate 44.10% 30.64% 28.18% 33.26% 6.49% 33.42% 28.86% -
Total Cost 2,901,269 2,183,965 1,506,377 768,864 2,377,457 1,472,498 750,003 145.81%
-
Net Worth 955,638 972,813 942,647 919,621 896,437 819,158 788,246 13.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 955,638 972,813 942,647 919,621 896,437 819,158 788,246 13.65%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.02% 3.14% 2.99% 3.02% 4.60% 2.67% 1.68% -
ROE 6.78% 7.69% 5.33% 3.18% 12.61% 5.74% 2.08% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 384.23 292.04 200.97 102.59 322.48 195.77 98.71 146.83%
EPS 8.39 9.68 6.51 3.78 14.63 6.09 2.12 149.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.22 1.19 1.16 1.06 1.02 13.86%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 382.30 291.11 200.48 102.36 321.75 195.33 98.49 146.37%
EPS 8.37 9.65 6.49 3.78 14.59 6.08 2.12 149.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2338 1.256 1.217 1.1873 1.1574 1.0576 1.0177 13.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.635 1.06 1.27 1.45 1.11 0.97 0.94 -
P/RPS 0.17 0.36 0.63 1.41 0.34 0.50 0.95 -68.14%
P/EPS 7.55 10.94 19.51 38.32 7.59 15.93 44.27 -69.14%
EY 13.24 9.14 5.12 2.61 13.18 6.28 2.26 223.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.84 1.04 1.22 0.96 0.92 0.92 -32.44%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 27/11/18 30/08/18 16/05/18 26/02/18 29/11/17 28/08/17 -
Price 0.905 0.81 1.22 1.54 1.67 1.20 1.03 -
P/RPS 0.24 0.28 0.61 1.50 0.52 0.61 1.04 -62.27%
P/EPS 10.76 8.36 18.74 40.69 11.42 19.71 48.51 -63.25%
EY 9.29 11.96 5.33 2.46 8.76 5.07 2.06 172.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 1.00 1.29 1.44 1.13 1.01 -19.41%

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