[WASCO] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1786.55%
YoY- -422.63%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 800,966 794,636 455,216 385,953 429,250 706,369 979,204 -3.29%
PBT 85,922 -40,595 -115,774 41,160 -63,831 5,015 61,928 5.60%
Tax -28,851 -1,743 -786 -7,488 30,630 -15,950 12,317 -
NP 57,071 -42,338 -116,560 33,672 -33,201 -10,935 74,245 -4.28%
-
NP to SH 35,223 -48,243 -112,080 34,739 -30,593 -9,977 65,964 -9.92%
-
Tax Rate 33.58% - - 18.19% - 318.05% -19.89% -
Total Cost 743,895 836,974 571,776 352,281 462,451 717,304 904,959 -3.21%
-
Net Worth 704,623 580,733 588,476 704,623 978,485 955,638 896,437 -3.93%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 704,623 580,733 588,476 704,623 978,485 955,638 896,437 -3.93%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.13% -5.33% -25.61% 8.72% -7.73% -1.55% 7.58% -
ROE 5.00% -8.31% -19.05% 4.93% -3.13% -1.04% 7.36% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 103.44 102.62 58.79 49.84 55.71 91.66 126.71 -3.32%
EPS 4.55 -6.23 -14.47 4.49 -3.97 -1.29 8.54 -9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.75 0.76 0.91 1.27 1.24 1.16 -3.96%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 103.37 102.55 58.75 49.81 55.40 91.16 126.37 -3.29%
EPS 4.55 -6.23 -14.46 4.48 -3.95 -1.29 8.51 -9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9093 0.7494 0.7594 0.9093 1.2627 1.2333 1.1569 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.995 0.62 0.66 0.795 1.20 0.635 1.11 -
P/RPS 0.96 0.60 1.12 1.59 2.15 0.69 0.88 1.46%
P/EPS 21.87 -9.95 -4.56 17.72 -30.22 -49.05 13.00 9.05%
EY 4.57 -10.05 -21.93 5.64 -3.31 -2.04 7.69 -8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.83 0.87 0.87 0.94 0.51 0.96 2.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 23/02/21 18/02/20 25/02/19 26/02/18 -
Price 1.21 0.77 0.77 0.73 1.33 0.905 1.67 -
P/RPS 1.17 0.75 1.31 1.46 2.39 0.99 1.32 -1.98%
P/EPS 26.60 -12.36 -5.32 16.27 -33.50 -69.91 19.56 5.25%
EY 3.76 -8.09 -18.80 6.15 -2.99 -1.43 5.11 -4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.03 1.01 0.80 1.05 0.73 1.44 -1.31%

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