[WASCO] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 14.16%
YoY- 40.07%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 702,739 643,940 800,966 783,917 677,133 639,674 794,636 -7.87%
PBT 44,398 101,085 85,922 48,638 38,822 50,022 -40,595 -
Tax -7,946 -31,140 -28,851 -13,272 -13,654 -12,800 -1,743 175.19%
NP 36,452 69,945 57,071 35,366 25,168 37,222 -42,338 -
-
NP to SH 35,751 57,004 35,223 27,408 24,009 21,761 -48,243 -
-
Tax Rate 17.90% 30.81% 33.58% 27.29% 35.17% 25.59% - -
Total Cost 666,287 573,995 743,895 748,551 651,965 602,452 836,974 -14.11%
-
Net Worth 789,797 758,824 704,623 642,678 619,448 596,219 580,733 22.77%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 789,797 758,824 704,623 642,678 619,448 596,219 580,733 22.77%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.19% 10.86% 7.13% 4.51% 3.72% 5.82% -5.33% -
ROE 4.53% 7.51% 5.00% 4.26% 3.88% 3.65% -8.31% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 90.76 83.16 103.44 101.24 87.45 82.61 102.62 -7.86%
EPS 4.62 7.36 4.55 3.54 3.10 2.81 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.91 0.83 0.80 0.77 0.75 22.77%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 90.69 83.10 103.37 101.17 87.38 82.55 102.55 -7.87%
EPS 4.61 7.36 4.55 3.54 3.10 2.81 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0192 0.9793 0.9093 0.8294 0.7994 0.7694 0.7494 22.77%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.37 1.28 0.995 1.05 0.87 0.79 0.62 -
P/RPS 1.51 1.54 0.96 1.04 0.99 0.96 0.60 85.12%
P/EPS 29.67 17.39 21.87 29.66 28.06 28.11 -9.95 -
EY 3.37 5.75 4.57 3.37 3.56 3.56 -10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.31 1.09 1.27 1.09 1.03 0.83 37.66%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 27/02/24 28/11/23 24/08/23 23/05/23 23/02/23 -
Price 1.12 1.56 1.21 0.945 0.98 0.855 0.77 -
P/RPS 1.23 1.88 1.17 0.93 1.12 1.03 0.75 39.11%
P/EPS 24.26 21.19 26.60 26.70 31.61 30.42 -12.36 -
EY 4.12 4.72 3.76 3.75 3.16 3.29 -8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.59 1.33 1.14 1.23 1.11 1.03 4.48%

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