[WASCO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 140.18%
YoY- 149.51%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,254,762 1,552,842 792,832 2,492,100 1,512,896 762,834 316,769 269.59%
PBT 102,073 64,696 35,915 122,605 60,677 18,037 4,587 689.65%
Tax -31,276 -18,231 -11,947 -7,962 -20,279 -5,206 -1,315 725.44%
NP 70,797 46,465 23,968 114,643 40,398 12,831 3,272 675.03%
-
NP to SH 74,774 50,288 29,245 113,021 47,057 16,408 9,469 296.05%
-
Tax Rate 30.64% 28.18% 33.26% 6.49% 33.42% 28.86% 28.67% -
Total Cost 2,183,965 1,506,377 768,864 2,377,457 1,472,498 750,003 313,497 264.33%
-
Net Worth 972,813 942,647 919,621 896,437 819,158 788,246 780,518 15.79%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 972,813 942,647 919,621 896,437 819,158 788,246 780,518 15.79%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.14% 2.99% 3.02% 4.60% 2.67% 1.68% 1.03% -
ROE 7.69% 5.33% 3.18% 12.61% 5.74% 2.08% 1.21% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 292.04 200.97 102.59 322.48 195.77 98.71 40.99 269.82%
EPS 9.68 6.51 3.78 14.63 6.09 2.12 1.23 295.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.22 1.19 1.16 1.06 1.02 1.01 15.87%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 291.11 200.48 102.36 321.75 195.33 98.49 40.90 269.57%
EPS 9.65 6.49 3.78 14.59 6.08 2.12 1.22 296.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.256 1.217 1.1873 1.1574 1.0576 1.0177 1.0077 15.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.06 1.27 1.45 1.11 0.97 0.94 0.875 -
P/RPS 0.36 0.63 1.41 0.34 0.50 0.95 2.13 -69.39%
P/EPS 10.94 19.51 38.32 7.59 15.93 44.27 71.41 -71.33%
EY 9.14 5.12 2.61 13.18 6.28 2.26 1.40 248.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.04 1.22 0.96 0.92 0.92 0.87 -2.31%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 16/05/18 26/02/18 29/11/17 28/08/17 30/05/17 -
Price 0.81 1.22 1.54 1.67 1.20 1.03 0.89 -
P/RPS 0.28 0.61 1.50 0.52 0.61 1.04 2.17 -74.43%
P/EPS 8.36 18.74 40.69 11.42 19.71 48.51 72.64 -76.30%
EY 11.96 5.33 2.46 8.76 5.07 2.06 1.38 321.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.00 1.29 1.44 1.13 1.01 0.88 -19.11%

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