[WASCO] YoY Cumulative 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- 104.15%
YoY- 301.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 326,740 683,755 792,832 316,769 340,878 522,844 482,558 -6.28%
PBT -43,256 26,257 35,915 4,587 2,354 22,151 29,672 -
Tax -2,947 -10,346 -11,947 -1,315 -4,541 -12,127 -8,680 -16.46%
NP -46,203 15,911 23,968 3,272 -2,187 10,024 20,992 -
-
NP to SH -44,426 20,201 29,245 9,469 2,359 26,418 20,609 -
-
Tax Rate - 39.40% 33.26% 28.67% 192.91% 54.75% 29.25% -
Total Cost 372,943 667,844 768,864 313,497 343,065 512,820 461,566 -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 7,704 - - - - - - -
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 -4.73% 2.06% 3.18% 1.21% 0.22% 2.40% 2.09% -
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 42.41 88.75 102.59 40.99 43.99 67.49 62.28 -6.19%
EPS -5.77 2.62 3.78 1.23 0.31 3.41 2.66 -
DPS 1.00 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 42.17 88.24 102.32 40.88 43.99 67.47 62.27 -6.28%
EPS -5.73 2.61 3.77 1.22 0.31 3.41 2.66 -
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.213 1.2627 1.1868 1.0073 1.40 1.4197 1.2698 -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 1.25 0.87 1.41 2.13 1.69 1.84 3.07 -13.89%
P/EPS -9.19 29.56 38.32 71.41 244.72 36.36 71.80 -
EY -10.88 3.38 2.61 1.40 0.41 2.75 1.39 -
DY 1.89 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 1.64 0.79 1.50 2.17 1.56 1.94 3.18 -10.44%
P/EPS -12.05 26.70 40.69 72.64 225.01 38.42 74.44 -
EY -8.30 3.75 2.46 1.38 0.44 2.60 1.34 -
DY 1.44 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