[WASCO] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 445.41%
YoY- 340.95%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,605,688 2,100,725 1,316,808 639,674 2,686,518 1,891,882 1,195,891 67.83%
PBT 218,256 137,483 88,845 50,022 82,021 122,616 94,875 74.00%
Tax -63,428 -39,726 -26,454 -12,800 -38,891 -37,148 -34,440 50.08%
NP 154,828 97,757 62,391 37,222 43,130 85,468 60,435 86.90%
-
NP to SH 108,402 73,178 45,771 21,761 -6,300 41,943 22,377 185.47%
-
Tax Rate 29.06% 28.90% 29.78% 25.59% 47.42% 30.30% 36.30% -
Total Cost 2,450,860 2,002,968 1,254,417 602,452 2,643,388 1,806,414 1,135,456 66.78%
-
Net Worth 704,623 642,678 619,448 596,219 580,733 634,935 611,705 9.85%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 704,623 642,678 619,448 596,219 580,733 634,935 611,705 9.85%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.94% 4.65% 4.74% 5.82% 1.61% 4.52% 5.05% -
ROE 15.38% 11.39% 7.39% 3.65% -1.08% 6.61% 3.66% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 336.52 271.30 170.06 82.61 346.96 244.33 154.45 67.82%
EPS 14.00 9.45 5.91 2.81 -0.81 5.42 2.89 185.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.83 0.80 0.77 0.75 0.82 0.79 9.85%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 336.41 271.22 170.01 82.59 346.85 244.26 154.40 67.82%
EPS 14.00 9.45 5.91 2.81 -0.81 5.42 2.89 185.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9097 0.8297 0.7998 0.7698 0.7498 0.8197 0.7898 9.85%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.995 1.05 0.87 0.79 0.62 0.605 0.605 -
P/RPS 0.30 0.39 0.51 0.96 0.18 0.25 0.39 -16.00%
P/EPS 7.11 11.11 14.72 28.11 -76.20 11.17 20.93 -51.21%
EY 14.07 9.00 6.79 3.56 -1.31 8.95 4.78 104.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.27 1.09 1.03 0.83 0.74 0.77 25.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 24/08/23 23/05/23 23/02/23 23/11/22 25/08/22 -
Price 1.21 0.945 0.98 0.855 0.77 0.595 0.63 -
P/RPS 0.36 0.35 0.58 1.03 0.22 0.24 0.41 -8.28%
P/EPS 8.64 10.00 16.58 30.42 -94.64 10.98 21.80 -45.95%
EY 11.57 10.00 6.03 3.29 -1.06 9.10 4.59 84.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.14 1.23 1.11 1.03 0.73 0.80 40.20%

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