[WASCO] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 32.9%
YoY- -1322.86%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,298,794 1,340,594 1,333,768 1,409,107 1,364,205 1,139,710 1,306,960 -0.41%
PBT 20,577 34,840 52,112 -268,024 -412,245 -147,536 -173,024 -
Tax -14,428 -14,926 -3,848 -38,678 -41,586 -13,678 -11,788 14.40%
NP 6,149 19,914 48,264 -306,702 -453,832 -161,214 -184,812 -
-
NP to SH 6,129 21,076 34,288 -295,149 -439,850 -148,124 -177,704 -
-
Tax Rate 70.12% 42.84% 7.38% - - - - -
Total Cost 1,292,645 1,320,680 1,285,504 1,715,809 1,818,037 1,300,924 1,491,772 -9.10%
-
Net Worth 704,623 720,109 712,366 704,623 658,164 913,337 939,962 -17.46%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 7,743 10,324 15,480 30,818 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 704,623 720,109 712,366 704,623 658,164 913,337 939,962 -17.46%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.47% 1.49% 3.62% -21.77% -33.27% -14.15% -14.14% -
ROE 0.87% 2.93% 4.81% -41.89% -66.83% -16.22% -18.91% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 167.74 173.13 172.25 181.98 176.18 147.25 169.63 -0.74%
EPS 0.79 2.72 4.44 -38.17 -56.91 -19.18 -23.08 -
DPS 0.00 0.00 0.00 1.00 1.33 2.00 4.00 -
NAPS 0.91 0.93 0.92 0.91 0.85 1.18 1.22 -17.73%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 167.68 173.08 172.20 181.93 176.13 147.14 168.74 -0.41%
EPS 0.79 2.72 4.43 -38.11 -56.79 -19.12 -22.94 -
DPS 0.00 0.00 0.00 1.00 1.33 2.00 3.98 -
NAPS 0.9097 0.9297 0.9197 0.9097 0.8497 1.1792 1.2136 -17.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.68 0.75 0.825 0.795 0.445 0.50 0.53 -
P/RPS 0.41 0.43 0.48 0.44 0.25 0.34 0.31 20.46%
P/EPS 85.90 27.55 18.63 -2.09 -0.78 -2.61 -2.30 -
EY 1.16 3.63 5.37 -47.95 -127.65 -38.27 -43.52 -
DY 0.00 0.00 0.00 1.26 3.00 4.00 7.55 -
P/NAPS 0.75 0.81 0.90 0.87 0.52 0.42 0.43 44.84%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 26/08/21 19/05/21 23/02/21 24/11/20 27/08/20 20/05/20 -
Price 0.735 0.61 0.815 0.73 0.455 0.525 0.695 -
P/RPS 0.44 0.35 0.47 0.40 0.26 0.36 0.41 4.81%
P/EPS 92.85 22.41 18.40 -1.92 -0.80 -2.74 -3.01 -
EY 1.08 4.46 5.43 -52.22 -124.85 -36.45 -33.19 -
DY 0.00 0.00 0.00 1.37 2.93 3.81 5.76 -
P/NAPS 0.81 0.66 0.89 0.80 0.54 0.44 0.57 26.37%

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