[WASCO] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 13.93%
YoY- 54.57%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,931,562 2,807,434 1,954,906 1,509,549 1,643,597 2,849,463 3,282,108 -1.86%
PBT 280,043 75,991 -22,886 -176,836 -121,012 95,198 169,264 8.74%
Tax -81,209 -30,905 -38,584 -39,302 20,875 -48,704 -20,987 25.27%
NP 198,834 45,086 -61,470 -216,138 -100,137 46,494 148,277 5.00%
-
NP to SH 155,386 17,094 -95,644 -210,549 -89,369 53,952 146,901 0.93%
-
Tax Rate 29.00% 40.67% - - - 51.16% 12.40% -
Total Cost 2,732,728 2,762,348 2,016,376 1,725,687 1,743,734 2,802,969 3,133,831 -2.25%
-
Net Worth 789,797 619,448 611,705 720,109 913,337 1,001,599 942,647 -2.90%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 7,704 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 789,797 619,448 611,705 720,109 913,337 1,001,599 942,647 -2.90%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.78% 1.61% -3.14% -14.32% -6.09% 1.63% 4.52% -
ROE 19.67% 2.76% -15.64% -29.24% -9.78% 5.39% 15.58% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 378.60 362.57 252.47 194.95 212.35 369.84 424.78 -1.89%
EPS 20.07 2.21 -12.35 -27.19 -11.55 7.00 19.01 0.90%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.02 0.80 0.79 0.93 1.18 1.30 1.22 -2.93%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 378.49 362.46 252.39 194.89 212.20 367.89 423.74 -1.86%
EPS 20.06 2.21 -12.35 -27.18 -11.54 6.97 18.97 0.93%
DPS 0.00 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.0197 0.7998 0.7898 0.9297 1.1792 1.2931 1.217 -2.90%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.37 0.87 0.605 0.75 0.50 0.71 1.27 -
P/RPS 0.36 0.24 0.24 0.38 0.24 0.19 0.30 3.08%
P/EPS 6.83 39.41 -4.90 -2.76 -4.33 10.14 6.68 0.37%
EY 14.65 2.54 -20.42 -36.26 -23.09 9.86 14.97 -0.35%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.34 1.09 0.77 0.81 0.42 0.55 1.04 4.31%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 26/08/21 27/08/20 30/08/19 30/08/18 -
Price 1.12 0.98 0.63 0.61 0.525 0.61 1.22 -
P/RPS 0.30 0.27 0.25 0.31 0.25 0.16 0.29 0.56%
P/EPS 5.58 44.39 -5.10 -2.24 -4.55 8.71 6.42 -2.30%
EY 17.92 2.25 -19.61 -44.58 -21.99 11.48 15.58 2.35%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 1.10 1.23 0.80 0.66 0.44 0.47 1.00 1.59%

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