[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
13-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -68.82%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,514,916 2,085,666 1,441,174 683,755 2,961,131 2,254,762 1,552,842 37.78%
PBT 5,562 69,393 52,806 26,257 107,088 102,073 64,696 -80.43%
Tax 8,005 -22,625 -19,709 -10,346 -47,226 -31,276 -18,231 -
NP 13,567 46,768 33,097 15,911 59,862 70,797 46,465 -55.88%
-
NP to SH 24,136 54,729 39,443 20,201 64,797 74,774 50,288 -38.61%
-
Tax Rate -143.92% 32.60% 37.32% 39.40% 44.10% 30.64% 28.18% -
Total Cost 2,501,349 2,038,898 1,408,077 667,844 2,901,269 2,183,965 1,506,377 40.09%
-
Net Worth 978,485 1,009,303 1,001,599 978,485 955,638 972,813 942,647 2.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 978,485 1,009,303 1,001,599 978,485 955,638 972,813 942,647 2.51%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.54% 2.24% 2.30% 2.33% 2.02% 3.14% 2.99% -
ROE 2.47% 5.42% 3.94% 2.06% 6.78% 7.69% 5.33% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 326.42 270.70 187.05 88.75 384.23 292.04 200.97 38.05%
EPS 3.13 7.10 5.12 2.62 8.39 9.68 6.51 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.31 1.30 1.27 1.24 1.26 1.22 2.70%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 324.55 269.16 185.98 88.24 382.14 290.98 200.40 37.78%
EPS 3.11 7.06 5.09 2.61 8.36 9.65 6.49 -38.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2627 1.3025 1.2926 1.2627 1.2333 1.2554 1.2165 2.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.20 0.61 0.71 0.775 0.635 1.06 1.27 -
P/RPS 0.37 0.23 0.38 0.87 0.17 0.36 0.63 -29.80%
P/EPS 38.31 8.59 13.87 29.56 7.55 10.94 19.51 56.61%
EY 2.61 11.64 7.21 3.38 13.24 9.14 5.12 -36.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.47 0.55 0.61 0.51 0.84 1.04 -6.50%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 21/11/19 30/08/19 13/05/19 25/02/19 27/11/18 30/08/18 -
Price 1.33 1.24 0.61 0.70 0.905 0.81 1.22 -
P/RPS 0.41 0.46 0.33 0.79 0.24 0.28 0.61 -23.21%
P/EPS 42.46 17.46 11.92 26.70 10.76 8.36 18.74 72.25%
EY 2.36 5.73 8.39 3.75 9.29 11.96 5.33 -41.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 0.47 0.55 0.73 0.64 1.00 3.29%

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