[WASCO] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -0.87%
YoY- 58.9%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,298,794 1,364,205 2,780,888 3,006,349 2,017,194 1,261,829 1,855,234 -5.76%
PBT 20,577 -412,245 92,524 136,097 80,902 -31,793 70,285 -18.49%
Tax -14,428 -41,586 -30,166 -41,701 -27,038 -13,738 -39,853 -15.56%
NP 6,149 -453,832 62,357 94,396 53,864 -45,532 30,432 -23.37%
-
NP to SH 6,129 -439,850 72,972 99,698 62,742 -39,969 54,318 -30.46%
-
Tax Rate 70.12% - 32.60% 30.64% 33.42% - 56.70% -
Total Cost 1,292,645 1,818,037 2,718,530 2,911,953 1,963,330 1,307,361 1,824,802 -5.57%
-
Net Worth 704,623 658,164 1,009,303 972,813 819,158 1,058,689 1,170,080 -8.09%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 10,324 - - - 5,151 20,663 -
Div Payout % - 0.00% - - - 0.00% 38.04% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 704,623 658,164 1,009,303 972,813 819,158 1,058,689 1,170,080 -8.09%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.47% -33.27% 2.24% 3.14% 2.67% -3.61% 1.64% -
ROE 0.87% -66.83% 7.23% 10.25% 7.66% -3.78% 4.64% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 167.74 176.18 360.94 389.39 261.03 163.29 239.42 -5.75%
EPS 0.79 -56.91 9.47 12.91 8.12 -5.17 7.03 -30.50%
DPS 0.00 1.33 0.00 0.00 0.00 0.67 2.67 -
NAPS 0.91 0.85 1.31 1.26 1.06 1.37 1.51 -8.08%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 167.68 176.13 359.03 388.14 260.43 162.91 239.52 -5.76%
EPS 0.79 -56.79 9.42 12.87 8.10 -5.16 7.01 -30.47%
DPS 0.00 1.33 0.00 0.00 0.00 0.67 2.67 -
NAPS 0.9097 0.8497 1.3031 1.256 1.0576 1.3668 1.5107 -8.09%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.68 0.445 0.61 1.06 0.97 0.875 1.21 -
P/RPS 0.41 0.25 0.17 0.27 0.37 0.54 0.51 -3.56%
P/EPS 85.90 -0.78 6.44 8.21 11.95 -16.92 17.26 30.63%
EY 1.16 -127.65 15.53 12.18 8.37 -5.91 5.79 -23.48%
DY 0.00 3.00 0.00 0.00 0.00 0.76 2.20 -
P/NAPS 0.75 0.52 0.47 0.84 0.92 0.64 0.80 -1.06%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 24/11/20 21/11/19 27/11/18 29/11/17 29/11/16 27/11/15 -
Price 0.735 0.455 1.24 0.81 1.20 0.795 1.08 -
P/RPS 0.44 0.26 0.34 0.21 0.46 0.49 0.45 -0.37%
P/EPS 92.85 -0.80 13.09 6.27 14.78 -15.37 15.41 34.85%
EY 1.08 -124.85 7.64 15.94 6.77 -6.51 6.49 -25.81%
DY 0.00 2.93 0.00 0.00 0.00 0.84 2.47 -
P/NAPS 0.81 0.54 0.95 0.64 1.13 0.58 0.72 1.98%

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