[WASCO] QoQ 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- 115.22%
YoY- 133.26%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 701,920 760,010 792,832 979,204 750,062 446,065 316,769 69.88%
PBT 37,377 28,781 35,915 61,928 42,640 13,450 4,587 304.41%
Tax -13,045 -6,284 -11,947 12,317 -15,073 -3,891 -1,315 361.04%
NP 24,332 22,497 23,968 74,245 27,567 9,559 3,272 280.52%
-
NP to SH 24,486 21,043 29,245 65,964 30,649 6,939 9,469 88.28%
-
Tax Rate 34.90% 21.83% 33.26% -19.89% 35.35% 28.93% 28.67% -
Total Cost 677,588 737,513 768,864 904,959 722,495 436,506 313,497 67.09%
-
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 3.47% 2.96% 3.02% 7.58% 3.68% 2.14% 1.03% -
ROE 2.52% 2.23% 3.18% 7.36% 3.74% 0.88% 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 90.91 98.36 102.59 126.71 97.06 57.72 40.99 69.98%
EPS 3.17 2.72 3.78 8.54 3.97 0.90 1.23 87.86%
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 90.58 98.08 102.32 126.37 96.80 57.57 40.88 69.87%
EPS 3.16 2.72 3.77 8.51 3.96 0.90 1.22 88.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2554 1.2165 1.1868 1.1569 1.0571 1.0172 1.0073 15.79%
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 1.17 1.29 1.41 0.88 1.00 1.63 2.13 -32.90%
P/EPS 33.42 46.63 38.32 13.00 24.46 104.69 71.41 -39.69%
EY 2.99 2.14 2.61 7.69 4.09 0.96 1.40 65.76%
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 0.89 1.24 1.50 1.32 1.24 1.78 2.17 -44.76%
P/EPS 25.54 44.80 40.69 19.56 30.26 114.71 72.64 -50.15%
EY 3.92 2.23 2.46 5.11 3.31 0.87 1.38 100.44%
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