[WASCO] QoQ Cumulative 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- 10.53%
YoY- -1322.86%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 974,096 670,297 333,442 1,409,107 1,023,154 569,855 326,740 107.00%
PBT 15,433 17,420 13,028 -268,024 -309,184 -73,768 -43,256 -
Tax -10,821 -7,463 -962 -38,678 -31,190 -6,839 -2,947 137.81%
NP 4,612 9,957 12,066 -306,702 -340,374 -80,607 -46,203 -
-
NP to SH 4,597 10,538 8,572 -295,149 -329,888 -74,062 -44,426 -
-
Tax Rate 70.12% 42.84% 7.38% - - - - -
Total Cost 969,484 660,340 321,376 1,715,809 1,363,528 650,462 372,943 88.94%
-
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 7,743 7,740 7,704 -
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 0.65% 1.46% 1.20% -41.89% -50.12% -8.11% -4.73% -
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 125.80 86.57 43.06 181.98 132.14 73.62 42.41 106.31%
EPS 0.59 1.36 1.11 -38.17 -42.68 -9.59 -5.77 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
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 125.71 86.50 43.03 181.85 132.04 73.54 42.17 106.99%
EPS 0.59 1.36 1.11 -38.09 -42.57 -9.56 -5.73 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.99 -
NAPS 0.9093 0.9293 0.9193 0.9093 0.8494 1.1787 1.213 -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 0.54 0.87 1.92 0.44 0.34 0.68 1.25 -42.82%
P/EPS 114.54 55.11 74.52 -2.09 -1.04 -5.23 -9.19 -
EY 0.87 1.81 1.34 -47.95 -95.74 -19.14 -10.88 -
DY 0.00 0.00 0.00 1.26 2.25 2.00 1.89 -
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 0.58 0.70 1.89 0.40 0.34 0.71 1.64 -49.95%
P/EPS 123.80 44.82 73.62 -1.92 -1.07 -5.49 -12.05 -
EY 0.81 2.23 1.36 -52.22 -93.64 -18.23 -8.30 -
DY 0.00 0.00 0.00 1.37 2.20 1.90 1.44 -
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