[WASCO] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -284.07%
YoY- -319.92%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 639,674 458,833 333,442 326,740 683,755 792,832 316,769 12.42%
PBT 50,022 9,379 13,028 -43,256 26,257 35,915 4,587 48.88%
Tax -12,800 -3,274 -962 -2,947 -10,346 -11,947 -1,315 46.09%
NP 37,222 6,105 12,066 -46,203 15,911 23,968 3,272 49.93%
-
NP to SH 21,761 4,935 8,572 -44,426 20,201 29,245 9,469 14.86%
-
Tax Rate 25.59% 34.91% 7.38% - 39.40% 33.26% 28.67% -
Total Cost 602,452 452,728 321,376 372,943 667,844 768,864 313,497 11.49%
-
Net Worth 596,219 596,219 712,366 939,962 978,485 919,621 780,518 -4.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 7,704 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 596,219 596,219 712,366 939,962 978,485 919,621 780,518 -4.38%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.82% 1.33% 3.62% -14.14% 2.33% 3.02% 1.03% -
ROE 3.65% 0.83% 1.20% -4.73% 2.06% 3.18% 1.21% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 82.61 59.26 43.06 42.41 88.75 102.59 40.99 12.38%
EPS 2.81 0.64 1.11 -5.77 2.62 3.78 1.23 14.75%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.92 1.22 1.27 1.19 1.01 -4.41%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 82.55 59.21 43.03 42.17 88.24 102.32 40.88 12.42%
EPS 2.81 0.64 1.11 -5.73 2.61 3.77 1.22 14.91%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.7694 0.7694 0.9193 1.213 1.2627 1.1868 1.0073 -4.38%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.79 0.745 0.825 0.53 0.775 1.45 0.875 -
P/RPS 0.96 1.26 1.92 1.25 0.87 1.41 2.13 -12.43%
P/EPS 28.11 116.89 74.52 -9.19 29.56 38.32 71.41 -14.38%
EY 3.56 0.86 1.34 -10.88 3.38 2.61 1.40 16.82%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 0.90 0.43 0.61 1.22 0.87 2.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 23/05/22 19/05/21 20/05/20 13/05/19 16/05/18 30/05/17 -
Price 0.855 0.735 0.815 0.695 0.70 1.54 0.89 -
P/RPS 1.03 1.24 1.89 1.64 0.79 1.50 2.17 -11.67%
P/EPS 30.42 115.32 73.62 -12.05 26.70 40.69 72.64 -13.49%
EY 3.29 0.87 1.36 -8.30 3.75 2.46 1.38 15.57%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 1.11 0.95 0.89 0.57 0.55 1.29 0.88 3.94%

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