[WASCO] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -471.19%
YoY- -2515.13%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,017,194 1,525,668 1,267,076 1,276,588 1,261,829 1,336,604 1,363,512 29.80%
PBT 80,902 36,074 18,348 -225,864 -31,793 -1,794 9,416 318.94%
Tax -27,038 -10,412 -5,260 -8,690 -13,738 -13,590 -18,164 30.33%
NP 53,864 25,662 13,088 -234,554 -45,532 -15,384 -8,748 -
-
NP to SH 62,742 32,816 37,876 -228,302 -39,969 -9,102 9,436 253.19%
-
Tax Rate 33.42% 28.86% 28.67% - - - 192.91% -
Total Cost 1,963,330 1,500,006 1,253,988 1,511,142 1,307,361 1,351,988 1,372,260 26.94%
-
Net Worth 819,158 788,246 780,518 772,701 1,058,689 1,084,843 1,084,843 -17.06%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 3,863 5,151 7,748 - -
Div Payout % - - - 0.00% 0.00% 0.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 819,158 788,246 780,518 772,701 1,058,689 1,084,843 1,084,843 -17.06%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.67% 1.68% 1.03% -18.37% -3.61% -1.15% -0.64% -
ROE 7.66% 4.16% 4.85% -29.55% -3.78% -0.84% 0.87% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 261.03 197.42 163.96 165.21 163.29 172.49 175.96 30.04%
EPS 8.12 4.24 4.92 -29.54 -5.17 -1.18 1.24 249.61%
DPS 0.00 0.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 1.06 1.02 1.01 1.00 1.37 1.40 1.40 -16.91%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 260.43 196.97 163.59 164.82 162.91 172.56 176.04 29.80%
EPS 8.10 4.24 4.89 -29.48 -5.16 -1.18 1.22 252.84%
DPS 0.00 0.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 1.0576 1.0177 1.0077 0.9976 1.3668 1.4006 1.4006 -17.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.97 0.94 0.875 0.805 0.875 0.71 0.745 -
P/RPS 0.37 0.48 0.53 0.49 0.54 0.41 0.42 -8.09%
P/EPS 11.95 22.14 17.85 -2.72 -16.92 -60.45 61.18 -66.30%
EY 8.37 4.52 5.60 -36.70 -5.91 -1.65 1.63 197.34%
DY 0.00 0.00 0.00 0.62 0.76 1.41 0.00 -
P/NAPS 0.92 0.92 0.87 0.81 0.64 0.51 0.53 44.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 30/05/17 28/02/17 29/11/16 30/08/16 30/05/16 -
Price 1.20 1.03 0.89 0.905 0.795 0.845 0.685 -
P/RPS 0.46 0.52 0.54 0.55 0.49 0.49 0.39 11.62%
P/EPS 14.78 24.26 18.16 -3.06 -15.37 -71.94 56.25 -58.94%
EY 6.77 4.12 5.51 -32.65 -6.51 -1.39 1.78 143.45%
DY 0.00 0.00 0.00 0.55 0.84 1.18 0.00 -
P/NAPS 1.13 1.01 0.88 0.91 0.58 0.60 0.49 74.46%

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