[WASCO] YoY Cumulative Quarter 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- 87.44%
YoY- 812.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,982,673 2,100,725 1,891,882 974,096 1,023,154 2,085,666 2,254,762 -2.11%
PBT 169,166 137,483 122,616 15,433 -309,184 69,393 102,073 8.77%
Tax -44,797 -39,726 -37,148 -10,821 -31,190 -22,625 -31,276 6.16%
NP 124,369 97,757 85,468 4,612 -340,374 46,768 70,797 9.83%
-
NP to SH 117,773 73,178 41,943 4,597 -329,888 54,729 74,774 7.85%
-
Tax Rate 26.48% 28.90% 30.30% 70.12% - 32.60% 30.64% -
Total Cost 1,858,304 2,002,968 1,806,414 969,484 1,363,528 2,038,898 2,183,965 -2.65%
-
Net Worth 813,028 642,678 634,935 704,623 658,164 1,009,303 972,813 -2.94%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 7,743 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 813,028 642,678 634,935 704,623 658,164 1,009,303 972,813 -2.94%
NOSH 774,312 774,888 774,888 774,888 774,888 774,888 774,888 -0.01%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.27% 4.65% 4.52% 0.47% -33.27% 2.24% 3.14% -
ROE 14.49% 11.39% 6.61% 0.65% -50.12% 5.42% 7.69% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 256.06 271.30 244.33 125.80 132.14 270.70 292.04 -2.16%
EPS 15.21 9.45 5.42 0.59 -42.68 7.10 9.68 7.81%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.05 0.83 0.82 0.91 0.85 1.31 1.26 -2.99%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 255.98 271.22 244.26 125.76 132.10 269.27 291.11 -2.11%
EPS 15.21 9.45 5.42 0.59 -42.59 7.07 9.65 7.87%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0497 0.8297 0.8197 0.9097 0.8497 1.3031 1.256 -2.94%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.12 1.05 0.605 0.68 0.445 0.61 1.06 -
P/RPS 0.44 0.39 0.25 0.54 0.34 0.23 0.36 3.39%
P/EPS 7.36 11.11 11.17 114.54 -1.04 8.59 10.94 -6.38%
EY 13.58 9.00 8.95 0.87 -95.74 11.64 9.14 6.81%
DY 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 1.07 1.27 0.74 0.75 0.52 0.47 0.84 4.11%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 28/11/23 23/11/22 22/11/21 24/11/20 21/11/19 27/11/18 -
Price 1.03 0.945 0.595 0.735 0.455 1.24 0.81 -
P/RPS 0.40 0.35 0.24 0.58 0.34 0.46 0.28 6.11%
P/EPS 6.77 10.00 10.98 123.80 -1.07 17.46 8.36 -3.45%
EY 14.77 10.00 9.10 0.81 -93.64 5.73 11.96 3.57%
DY 0.00 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 0.98 1.14 0.73 0.81 0.54 0.95 0.64 7.35%

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