Highlights

[WASEONG] QoQ Quarter Result on 2018-09-30 [#3]

Stock [WASEONG]: WAH SEONG CORP BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     16.36%    YoY -     -20.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 706,369 701,920 760,010 792,832 979,204 750,062 446,065 35.75%
  QoQ % 0.63% -7.64% -4.14% -19.03% 30.55% 68.15% -
  Horiz. % 158.36% 157.36% 170.38% 177.74% 219.52% 168.15% 100.00%
PBT 5,015 37,377 28,781 35,915 61,928 42,640 13,450 -48.10%
  QoQ % -86.58% 29.87% -19.86% -42.01% 45.23% 217.03% -
  Horiz. % 37.29% 277.90% 213.99% 267.03% 460.43% 317.03% 100.00%
Tax -15,950 -13,045 -6,284 -11,947 12,317 -15,073 -3,891 155.48%
  QoQ % -22.27% -107.59% 47.40% -197.00% 181.72% -287.38% -
  Horiz. % 409.92% 335.26% 161.50% 307.04% -316.55% 387.38% 100.00%
NP -10,935 24,332 22,497 23,968 74,245 27,567 9,559 -
  QoQ % -144.94% 8.16% -6.14% -67.72% 169.33% 188.39% -
  Horiz. % -114.39% 254.55% 235.35% 250.74% 776.70% 288.39% 100.00%
NP to SH -9,977 24,486 21,043 29,245 65,964 30,649 6,939 -
  QoQ % -140.75% 16.36% -28.05% -55.67% 115.22% 341.69% -
  Horiz. % -143.78% 352.88% 303.26% 421.46% 950.63% 441.69% 100.00%
Tax Rate 318.05 % 34.90 % 21.83 % 33.26 % -19.89 % 35.35 % 28.93 % 392.27%
  QoQ % 811.32% 59.87% -34.37% 267.22% -156.27% 22.19% -
  Horiz. % 1,099.38% 120.64% 75.46% 114.97% -68.75% 122.19% 100.00%
Total Cost 717,304 677,588 737,513 768,864 904,959 722,495 436,506 39.13%
  QoQ % 5.86% -8.13% -4.08% -15.04% 25.25% 65.52% -
  Horiz. % 164.33% 155.23% 168.96% 176.14% 207.32% 165.52% 100.00%
Net Worth 955,638 972,813 942,647 919,621 896,437 819,158 788,246 13.66%
  QoQ % -1.77% 3.20% 2.50% 2.59% 9.43% 3.92% -
  Horiz. % 121.24% 123.41% 119.59% 116.67% 113.73% 103.92% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 955,638 972,813 942,647 919,621 896,437 819,158 788,246 13.66%
  QoQ % -1.77% 3.20% 2.50% 2.59% 9.43% 3.92% -
  Horiz. % 121.24% 123.41% 119.59% 116.67% 113.73% 103.92% 100.00%
NOSH 770,676 772,074 772,662 772,791 772,791 772,791 772,791 -0.18%
  QoQ % -0.18% -0.08% -0.02% 0.00% 0.00% 0.00% -
  Horiz. % 99.73% 99.91% 99.98% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.55 % 3.47 % 2.96 % 3.02 % 7.58 % 3.68 % 2.14 % -
  QoQ % -144.67% 17.23% -1.99% -60.16% 105.98% 71.96% -
  Horiz. % -72.43% 162.15% 138.32% 141.12% 354.21% 171.96% 100.00%
ROE -1.04 % 2.52 % 2.23 % 3.18 % 7.36 % 3.74 % 0.88 % -
  QoQ % -141.27% 13.00% -29.87% -56.79% 96.79% 325.00% -
  Horiz. % -118.18% 286.36% 253.41% 361.36% 836.36% 425.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.66 90.91 98.36 102.59 126.71 97.06 57.72 36.00%
  QoQ % 0.82% -7.57% -4.12% -19.04% 30.55% 68.16% -
  Horiz. % 158.80% 157.50% 170.41% 177.74% 219.53% 168.16% 100.00%
EPS -1.29 3.17 2.72 3.78 8.54 3.97 0.90 -
  QoQ % -140.69% 16.54% -28.04% -55.74% 115.11% 341.11% -
  Horiz. % -143.33% 352.22% 302.22% 420.00% 948.89% 441.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2400 1.2600 1.2200 1.1900 1.1600 1.0600 1.0200 13.87%
  QoQ % -1.59% 3.28% 2.52% 2.59% 9.43% 3.92% -
  Horiz. % 121.57% 123.53% 119.61% 116.67% 113.73% 103.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 91.16 90.58 98.08 102.32 126.37 96.80 57.57 35.74%
  QoQ % 0.64% -7.65% -4.14% -19.03% 30.55% 68.14% -
  Horiz. % 158.35% 157.34% 170.37% 177.73% 219.51% 168.14% 100.00%
EPS -1.29 3.16 2.72 3.77 8.51 3.96 0.90 -
  QoQ % -140.82% 16.18% -27.85% -55.70% 114.90% 340.00% -
  Horiz. % -143.33% 351.11% 302.22% 418.89% 945.56% 440.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2333 1.2554 1.2165 1.1868 1.1569 1.0571 1.0172 13.66%
  QoQ % -1.76% 3.20% 2.50% 2.58% 9.44% 3.92% -
  Horiz. % 121.24% 123.42% 119.59% 116.67% 113.73% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6350 1.0600 1.2700 1.4500 1.1100 0.9700 0.9400 -
P/RPS 0.69 1.17 1.29 1.41 0.88 1.00 1.63 -43.53%
  QoQ % -41.03% -9.30% -8.51% 60.23% -12.00% -38.65% -
  Horiz. % 42.33% 71.78% 79.14% 86.50% 53.99% 61.35% 100.00%
P/EPS -49.05 33.42 46.63 38.32 13.00 24.46 104.69 -
  QoQ % -246.77% -28.33% 21.69% 194.77% -46.85% -76.64% -
  Horiz. % -46.85% 31.92% 44.54% 36.60% 12.42% 23.36% 100.00%
EY -2.04 2.99 2.14 2.61 7.69 4.09 0.96 -
  QoQ % -168.23% 39.72% -18.01% -66.06% 88.02% 326.04% -
  Horiz. % -212.50% 311.46% 222.92% 271.88% 801.04% 426.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.84 1.04 1.22 0.96 0.92 0.92 -32.45%
  QoQ % -39.29% -19.23% -14.75% 27.08% 4.35% 0.00% -
  Horiz. % 55.43% 91.30% 113.04% 132.61% 104.35% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 27/11/18 30/08/18 16/05/18 26/02/18 29/11/17 28/08/17 -
Price 0.9050 0.8100 1.2200 1.5400 1.6700 1.2000 1.0300 -
P/RPS 0.99 0.89 1.24 1.50 1.32 1.24 1.78 -32.30%
  QoQ % 11.24% -28.23% -17.33% 13.64% 6.45% -30.34% -
  Horiz. % 55.62% 50.00% 69.66% 84.27% 74.16% 69.66% 100.00%
P/EPS -69.91 25.54 44.80 40.69 19.56 30.26 114.71 -
  QoQ % -373.73% -42.99% 10.10% 108.03% -35.36% -73.62% -
  Horiz. % -60.94% 22.26% 39.06% 35.47% 17.05% 26.38% 100.00%
EY -1.43 3.92 2.23 2.46 5.11 3.31 0.87 -
  QoQ % -136.48% 75.78% -9.35% -51.86% 54.38% 280.46% -
  Horiz. % -164.37% 450.57% 256.32% 282.76% 587.36% 380.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.64 1.00 1.29 1.44 1.13 1.01 -19.41%
  QoQ % 14.06% -36.00% -22.48% -10.42% 27.43% 11.88% -
  Horiz. % 72.28% 63.37% 99.01% 127.72% 142.57% 111.88% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers