[WASCO] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 91.2%
YoY- 256.98%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,364,205 2,780,888 3,006,349 2,017,194 1,261,829 1,855,234 2,302,789 -8.34%
PBT -412,245 92,524 136,097 80,902 -31,793 70,285 189,229 -
Tax -41,586 -30,166 -41,701 -27,038 -13,738 -39,853 -46,804 -1.94%
NP -453,832 62,357 94,396 53,864 -45,532 30,432 142,425 -
-
NP to SH -439,850 72,972 99,698 62,742 -39,969 54,318 121,337 -
-
Tax Rate - 32.60% 30.64% 33.42% - 56.70% 24.73% -
Total Cost 1,818,037 2,718,530 2,911,953 1,963,330 1,307,361 1,824,802 2,160,364 -2.83%
-
Net Worth 658,164 1,009,303 972,813 819,158 1,058,689 1,170,080 1,028,239 -7.15%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 10,324 - - - 5,151 20,663 25,770 -14.12%
Div Payout % 0.00% - - - 0.00% 38.04% 21.24% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 658,164 1,009,303 972,813 819,158 1,058,689 1,170,080 1,028,239 -7.15%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -33.27% 2.24% 3.14% 2.67% -3.61% 1.64% 6.18% -
ROE -66.83% 7.23% 10.25% 7.66% -3.78% 4.64% 11.80% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 176.18 360.94 389.39 261.03 163.29 239.42 297.86 -8.37%
EPS -56.91 9.47 12.91 8.12 -5.17 7.03 15.72 -
DPS 1.33 0.00 0.00 0.00 0.67 2.67 3.33 -14.17%
NAPS 0.85 1.31 1.26 1.06 1.37 1.51 1.33 -7.18%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 176.05 358.88 387.97 260.32 162.84 239.42 297.18 -8.34%
EPS -56.76 9.42 12.87 8.10 -5.16 7.03 15.66 -
DPS 1.33 0.00 0.00 0.00 0.66 2.67 3.33 -14.17%
NAPS 0.8494 1.3025 1.2554 1.0571 1.3662 1.51 1.327 -7.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.445 0.61 1.06 0.97 0.875 1.21 1.77 -
P/RPS 0.25 0.17 0.27 0.37 0.54 0.51 0.59 -13.32%
P/EPS -0.78 6.44 8.21 11.95 -16.92 17.26 11.28 -
EY -127.65 15.53 12.18 8.37 -5.91 5.79 8.87 -
DY 3.00 0.00 0.00 0.00 0.76 2.20 1.88 8.09%
P/NAPS 0.52 0.47 0.84 0.92 0.64 0.80 1.33 -14.47%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 21/11/19 27/11/18 29/11/17 29/11/16 27/11/15 28/11/14 -
Price 0.455 1.24 0.81 1.20 0.795 1.08 1.58 -
P/RPS 0.26 0.34 0.21 0.46 0.49 0.45 0.53 -11.18%
P/EPS -0.80 13.09 6.27 14.78 -15.37 15.41 10.07 -
EY -124.85 7.64 15.94 6.77 -6.51 6.49 9.93 -
DY 2.93 0.00 0.00 0.00 0.84 2.47 2.11 5.61%
P/NAPS 0.54 0.95 0.64 1.13 0.58 0.72 1.19 -12.32%

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