[WASCO] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 62.38%
YoY- 117.87%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 2,905,956 2,901,690 2,895,360 2,807,434 2,867,359 2,686,518 2,347,098 15.28%
PBT 274,467 223,404 96,887 75,991 122,665 82,022 6,843 1069.10%
Tax -86,917 -68,577 -41,469 -30,905 -48,417 -38,891 -37,934 73.71%
NP 187,550 154,827 55,418 45,086 74,248 43,131 -31,091 -
-
NP to SH 143,644 108,401 24,935 17,094 10,527 -6,299 -70,136 -
-
Tax Rate 31.67% 30.70% 42.80% 40.67% 39.47% 47.42% 554.35% -
Total Cost 2,718,406 2,746,863 2,839,942 2,762,348 2,793,111 2,643,387 2,378,189 9.31%
-
Net Worth 758,824 704,623 642,678 619,448 596,219 580,733 634,935 12.60%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 758,824 704,623 642,678 619,448 596,219 580,733 634,935 12.60%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.45% 5.34% 1.91% 1.61% 2.59% 1.61% -1.32% -
ROE 18.93% 15.38% 3.88% 2.76% 1.77% -1.08% -11.05% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 375.30 374.74 373.93 362.57 370.31 346.96 303.12 15.28%
EPS 18.55 14.00 3.22 2.21 1.36 -0.81 -9.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.91 0.83 0.80 0.77 0.75 0.82 12.60%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 375.02 374.47 373.65 362.30 370.04 346.70 302.90 15.28%
EPS 18.54 13.99 3.22 2.21 1.36 -0.81 -9.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9793 0.9093 0.8294 0.7994 0.7694 0.7494 0.8194 12.60%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.28 0.995 1.05 0.87 0.79 0.62 0.605 -
P/RPS 0.34 0.27 0.28 0.24 0.21 0.18 0.20 42.39%
P/EPS 6.90 7.11 32.61 39.41 58.11 -76.21 -6.68 -
EY 14.49 14.07 3.07 2.54 1.72 -1.31 -14.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.09 1.27 1.09 1.03 0.83 0.74 46.28%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 28/11/23 24/08/23 23/05/23 23/02/23 23/11/22 -
Price 1.56 1.21 0.945 0.98 0.855 0.77 0.595 -
P/RPS 0.42 0.32 0.25 0.27 0.23 0.22 0.20 63.91%
P/EPS 8.41 8.64 29.35 44.39 62.89 -94.65 -6.57 -
EY 11.89 11.57 3.41 2.25 1.59 -1.06 -15.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.33 1.14 1.23 1.11 1.03 0.73 67.94%

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