[WASCO] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -267.93%
YoY- -960.95%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 644,492 701,920 750,062 278,070 407,566 592,460 415,374 7.59%
PBT 16,587 37,377 42,640 -22,946 14,156 35,228 11,048 7.00%
Tax -2,916 -13,045 -15,073 -3,509 -11,994 -3,578 -7,450 -14.46%
NP 13,671 24,332 27,567 -26,455 2,162 31,650 3,598 24.90%
-
NP to SH 15,286 24,486 30,649 -25,424 2,953 30,306 4,281 23.61%
-
Tax Rate 17.58% 34.90% 35.35% - 84.73% 10.16% 67.43% -
Total Cost 630,821 677,588 722,495 304,525 405,404 560,810 411,776 7.36%
-
Net Worth 1,009,303 972,813 819,158 1,058,689 1,170,080 1,028,239 963,224 0.78%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,009,303 972,813 819,158 1,058,689 1,170,080 1,028,239 963,224 0.78%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.12% 3.47% 3.68% -9.51% 0.53% 5.34% 0.87% -
ROE 1.51% 2.52% 3.74% -2.40% 0.25% 2.95% 0.44% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 83.65 90.91 97.06 35.98 52.60 76.63 54.34 7.45%
EPS 1.98 3.17 3.97 -3.29 0.38 3.92 0.56 23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.06 1.37 1.51 1.33 1.26 0.65%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 83.17 90.58 96.80 35.89 52.60 76.46 53.60 7.59%
EPS 1.97 3.16 3.96 -3.28 0.38 3.91 0.55 23.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3025 1.2554 1.0571 1.3662 1.51 1.327 1.2431 0.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.61 1.06 0.97 0.875 1.21 1.77 1.70 -
P/RPS 0.73 1.17 1.00 2.43 2.30 2.31 3.13 -21.53%
P/EPS 30.75 33.42 24.46 -26.60 317.51 45.15 303.57 -31.71%
EY 3.25 2.99 4.09 -3.76 0.31 2.21 0.33 46.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.84 0.92 0.64 0.80 1.33 1.35 -16.11%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 27/11/18 29/11/17 29/11/16 27/11/15 28/11/14 25/11/13 -
Price 1.24 0.81 1.20 0.795 1.08 1.58 1.72 -
P/RPS 1.48 0.89 1.24 2.21 2.05 2.06 3.17 -11.91%
P/EPS 62.50 25.54 30.26 -24.16 283.40 40.31 307.14 -23.29%
EY 1.60 3.92 3.31 -4.14 0.35 2.48 0.33 30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.64 1.13 0.58 0.72 1.19 1.37 -5.91%

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