[WASCO] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 16.36%
YoY- -20.11%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 757,419 683,755 706,369 701,920 760,010 792,832 979,204 -15.77%
PBT 26,549 26,257 5,015 37,377 28,781 35,915 61,928 -43.23%
Tax -9,363 -10,346 -15,950 -13,045 -6,284 -11,947 12,317 -
NP 17,186 15,911 -10,935 24,332 22,497 23,968 74,245 -62.40%
-
NP to SH 19,242 20,201 -9,977 24,486 21,043 29,245 65,964 -56.11%
-
Tax Rate 35.27% 39.40% 318.05% 34.90% 21.83% 33.26% -19.89% -
Total Cost 740,233 667,844 717,304 677,588 737,513 768,864 904,959 -12.56%
-
Net Worth 1,001,599 978,485 955,638 972,813 942,647 919,621 896,437 7.69%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,001,599 978,485 955,638 972,813 942,647 919,621 896,437 7.69%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.27% 2.33% -1.55% 3.47% 2.96% 3.02% 7.58% -
ROE 1.92% 2.06% -1.04% 2.52% 2.23% 3.18% 7.36% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 98.31 88.75 91.66 90.91 98.36 102.59 126.71 -15.60%
EPS 2.50 2.62 -1.29 3.17 2.72 3.78 8.54 -56.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.24 1.26 1.22 1.19 1.16 7.91%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.79 88.28 91.20 90.62 98.12 102.36 126.42 -15.77%
EPS 2.48 2.61 -1.29 3.16 2.72 3.78 8.52 -56.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2931 1.2633 1.2338 1.256 1.217 1.1873 1.1574 7.69%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.71 0.775 0.635 1.06 1.27 1.45 1.11 -
P/RPS 0.72 0.87 0.69 1.17 1.29 1.41 0.88 -12.55%
P/EPS 28.43 29.56 -49.05 33.42 46.63 38.32 13.00 68.72%
EY 3.52 3.38 -2.04 2.99 2.14 2.61 7.69 -40.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.51 0.84 1.04 1.22 0.96 -31.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 13/05/19 25/02/19 27/11/18 30/08/18 16/05/18 26/02/18 -
Price 0.61 0.70 0.905 0.81 1.22 1.54 1.67 -
P/RPS 0.62 0.79 0.99 0.89 1.24 1.50 1.32 -39.65%
P/EPS 24.42 26.70 -69.91 25.54 44.80 40.69 19.56 15.99%
EY 4.09 3.75 -1.43 3.92 2.23 2.46 5.11 -13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.73 0.64 1.00 1.29 1.44 -52.69%

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