[WASCO] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 116.59%
YoY- 301.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,306,960 2,735,020 3,171,328 1,267,076 1,363,512 2,091,376 1,930,232 -6.28%
PBT -173,024 105,028 143,660 18,348 9,416 88,604 118,688 -
Tax -11,788 -41,384 -47,788 -5,260 -18,164 -48,508 -34,720 -16.46%
NP -184,812 63,644 95,872 13,088 -8,748 40,096 83,968 -
-
NP to SH -177,704 80,804 116,980 37,876 9,436 105,672 82,436 -
-
Tax Rate - 39.40% 33.26% 28.67% 192.91% 54.75% 29.25% -
Total Cost 1,491,772 2,671,376 3,075,456 1,253,988 1,372,260 2,051,280 1,846,264 -3.48%
-
Net Worth 939,962 978,485 919,621 780,518 1,084,843 1,100,104 983,963 -0.75%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 30,818 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 939,962 978,485 919,621 780,518 1,084,843 1,100,104 983,963 -0.75%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -14.14% 2.33% 3.02% 1.03% -0.64% 1.92% 4.35% -
ROE -18.91% 8.26% 12.72% 4.85% 0.87% 9.61% 8.38% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 169.63 354.98 410.37 163.96 175.96 269.95 249.13 -6.19%
EPS -23.08 10.48 15.12 4.92 1.24 13.64 10.64 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.27 1.19 1.01 1.40 1.42 1.27 -0.66%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 168.74 353.11 409.44 163.59 176.04 270.01 249.21 -6.28%
EPS -22.94 10.43 15.10 4.89 1.22 13.64 10.64 -
DPS 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2136 1.2633 1.1873 1.0077 1.4006 1.4203 1.2704 -0.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.53 0.775 1.45 0.875 0.745 1.24 1.91 -
P/RPS 0.31 0.22 0.35 0.53 0.42 0.46 0.77 -14.05%
P/EPS -2.30 7.39 9.58 17.85 61.18 9.09 17.95 -
EY -43.52 13.53 10.44 5.60 1.63 11.00 5.57 -
DY 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 1.22 0.87 0.53 0.87 1.50 -18.78%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 13/05/19 16/05/18 30/05/17 30/05/16 25/05/15 27/05/14 -
Price 0.695 0.70 1.54 0.89 0.685 1.31 1.98 -
P/RPS 0.41 0.20 0.38 0.54 0.39 0.49 0.79 -10.34%
P/EPS -3.01 6.67 10.17 18.16 56.25 9.60 18.61 -
EY -33.19 14.98 9.83 5.51 1.78 10.41 5.37 -
DY 5.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 1.29 0.88 0.49 0.92 1.56 -15.43%

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