[WASCO] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 341.69%
YoY- 220.55%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 760,010 792,832 979,204 750,062 446,065 316,769 330,216 74.58%
PBT 28,781 35,915 61,928 42,640 13,450 4,587 -202,019 -
Tax -6,284 -11,947 12,317 -15,073 -3,891 -1,315 1,613 -
NP 22,497 23,968 74,245 27,567 9,559 3,272 -200,406 -
-
NP to SH 21,043 29,245 65,964 30,649 6,939 9,469 -198,325 -
-
Tax Rate 21.83% 33.26% -19.89% 35.35% 28.93% 28.67% - -
Total Cost 737,513 768,864 904,959 722,495 436,506 313,497 530,622 24.61%
-
Net Worth 942,647 919,621 896,437 819,158 788,246 780,518 772,701 14.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 942,647 919,621 896,437 819,158 788,246 780,518 772,701 14.21%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.96% 3.02% 7.58% 3.68% 2.14% 1.03% -60.69% -
ROE 2.23% 3.18% 7.36% 3.74% 0.88% 1.21% -25.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.36 102.59 126.71 97.06 57.72 40.99 42.74 74.57%
EPS 2.72 3.78 8.54 3.97 0.90 1.23 -25.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.16 1.06 1.02 1.01 1.00 14.21%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.12 102.36 126.42 96.84 57.59 40.90 42.63 74.59%
EPS 2.72 3.78 8.52 3.96 0.90 1.22 -25.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.217 1.1873 1.1574 1.0576 1.0177 1.0077 0.9976 14.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.27 1.45 1.11 0.97 0.94 0.875 0.805 -
P/RPS 1.29 1.41 0.88 1.00 1.63 2.13 1.88 -22.25%
P/EPS 46.63 38.32 13.00 24.46 104.69 71.41 -3.14 -
EY 2.14 2.61 7.69 4.09 0.96 1.40 -31.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.22 0.96 0.92 0.92 0.87 0.81 18.18%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 16/05/18 26/02/18 29/11/17 28/08/17 30/05/17 28/02/17 -
Price 1.22 1.54 1.67 1.20 1.03 0.89 0.905 -
P/RPS 1.24 1.50 1.32 1.24 1.78 2.17 2.12 -30.12%
P/EPS 44.80 40.69 19.56 30.26 114.71 72.64 -3.53 -
EY 2.23 2.46 5.11 3.31 0.87 1.38 -28.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.29 1.44 1.13 1.01 0.88 0.91 6.50%

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