[WASCO] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 26.67%
YoY- -278.3%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,807,434 2,867,359 2,686,518 2,347,098 1,954,906 1,554,703 1,429,312 57.03%
PBT 75,991 122,665 82,022 6,843 -22,886 -103,990 -100,341 -
Tax -30,905 -48,417 -38,891 -37,934 -38,584 -13,919 -11,607 92.45%
NP 45,086 74,248 43,131 -31,091 -61,470 -117,909 -111,948 -
-
NP to SH 17,094 10,527 -6,299 -70,136 -95,644 -111,120 -107,483 -
-
Tax Rate 40.67% 39.47% 47.42% 554.35% - - - -
Total Cost 2,762,348 2,793,111 2,643,387 2,378,189 2,016,376 1,672,612 1,541,260 47.70%
-
Net Worth 619,448 596,219 580,733 634,935 611,705 596,219 588,476 3.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 619,448 596,219 580,733 634,935 611,705 596,219 588,476 3.48%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.61% 2.59% 1.61% -1.32% -3.14% -7.58% -7.83% -
ROE 2.76% 1.77% -1.08% -11.05% -15.64% -18.64% -18.26% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 362.57 370.31 346.96 303.12 252.47 200.79 184.59 57.03%
EPS 2.21 1.36 -0.81 -9.06 -12.35 -14.35 -13.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.82 0.79 0.77 0.76 3.48%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 362.30 370.04 346.70 302.90 252.28 200.64 184.45 57.03%
EPS 2.21 1.36 -0.81 -9.05 -12.34 -14.34 -13.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7994 0.7694 0.7494 0.8194 0.7894 0.7694 0.7594 3.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.87 0.79 0.62 0.605 0.605 0.745 0.66 -
P/RPS 0.24 0.21 0.18 0.20 0.24 0.37 0.36 -23.74%
P/EPS 39.41 58.11 -76.21 -6.68 -4.90 -5.19 -4.75 -
EY 2.54 1.72 -1.31 -14.97 -20.42 -19.26 -21.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 0.83 0.74 0.77 0.97 0.87 16.26%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 23/02/23 23/11/22 25/08/22 23/05/22 24/02/22 -
Price 0.98 0.855 0.77 0.595 0.63 0.735 0.77 -
P/RPS 0.27 0.23 0.22 0.20 0.25 0.37 0.42 -25.57%
P/EPS 44.39 62.89 -94.65 -6.57 -5.10 -5.12 -5.55 -
EY 2.25 1.59 -1.06 -15.22 -19.61 -19.52 -18.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.11 1.03 0.73 0.80 0.95 1.01 14.08%

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