[WASCO] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -70.92%
YoY- 101.39%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,800,966 2,522,509 1,298,794 1,364,205 2,780,888 3,006,349 2,017,194 5.62%
PBT 183,310 163,488 20,577 -412,245 92,524 136,097 80,902 14.59%
Tax -52,968 -49,530 -14,428 -41,586 -30,166 -41,701 -27,038 11.85%
NP 130,342 113,957 6,149 -453,832 62,357 94,396 53,864 15.86%
-
NP to SH 97,570 55,924 6,129 -439,850 72,972 99,698 62,742 7.63%
-
Tax Rate 28.90% 30.30% 70.12% - 32.60% 30.64% 33.42% -
Total Cost 2,670,624 2,408,552 1,292,645 1,818,037 2,718,530 2,911,953 1,963,330 5.25%
-
Net Worth 642,678 634,935 704,623 658,164 1,009,303 972,813 819,158 -3.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 10,324 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 642,678 634,935 704,623 658,164 1,009,303 972,813 819,158 -3.96%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.65% 4.52% 0.47% -33.27% 2.24% 3.14% 2.67% -
ROE 15.18% 8.81% 0.87% -66.83% 7.23% 10.25% 7.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 361.74 325.77 167.74 176.18 360.94 389.39 261.03 5.58%
EPS 12.60 7.23 0.79 -56.91 9.47 12.91 8.12 7.59%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.91 0.85 1.31 1.26 1.06 -3.99%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 361.47 325.53 167.61 176.05 358.88 387.97 260.32 5.62%
EPS 12.59 7.22 0.79 -56.76 9.42 12.87 8.10 7.62%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.8294 0.8194 0.9093 0.8494 1.3025 1.2554 1.0571 -3.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.05 0.605 0.68 0.445 0.61 1.06 0.97 -
P/RPS 0.29 0.19 0.41 0.25 0.17 0.27 0.37 -3.97%
P/EPS 8.33 8.38 85.90 -0.78 6.44 8.21 11.95 -5.83%
EY 12.00 11.94 1.16 -127.65 15.53 12.18 8.37 6.18%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.74 0.75 0.52 0.47 0.84 0.92 5.51%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 23/11/22 22/11/21 24/11/20 21/11/19 27/11/18 29/11/17 -
Price 0.945 0.595 0.735 0.455 1.24 0.81 1.20 -
P/RPS 0.26 0.18 0.44 0.26 0.34 0.21 0.46 -9.06%
P/EPS 7.50 8.24 92.85 -0.80 13.09 6.27 14.78 -10.68%
EY 13.33 12.14 1.08 -124.85 7.64 15.94 6.77 11.94%
DY 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
P/NAPS 1.14 0.73 0.81 0.54 0.95 0.64 1.13 0.14%

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