[WASCO] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 145.11%
YoY- 340.95%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 800,966 783,917 677,133 639,674 794,636 695,991 737,058 5.68%
PBT 85,922 48,638 38,822 50,022 -40,595 27,742 85,496 0.33%
Tax -28,851 -13,272 -13,654 -12,800 -1,743 -2,708 -31,166 -5.00%
NP 57,071 35,366 25,168 37,222 -42,338 25,034 54,330 3.32%
-
NP to SH 35,223 27,408 24,009 21,761 -48,243 19,567 17,442 59.56%
-
Tax Rate 33.58% 27.29% 35.17% 25.59% - 9.76% 36.45% -
Total Cost 743,895 748,551 651,965 602,452 836,974 670,957 682,728 5.87%
-
Net Worth 704,623 642,678 619,448 596,219 580,733 634,935 611,705 9.85%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 704,623 642,678 619,448 596,219 580,733 634,935 611,705 9.85%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.13% 4.51% 3.72% 5.82% -5.33% 3.60% 7.37% -
ROE 5.00% 4.26% 3.88% 3.65% -8.31% 3.08% 2.85% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 103.44 101.24 87.45 82.61 102.62 89.89 95.19 5.68%
EPS 4.55 3.54 3.10 2.81 -6.23 2.53 2.25 59.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.83 0.80 0.77 0.75 0.82 0.79 9.85%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 103.41 101.21 87.42 82.59 102.59 89.86 95.16 5.68%
EPS 4.55 3.54 3.10 2.81 -6.23 2.53 2.25 59.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9097 0.8297 0.7998 0.7698 0.7498 0.8197 0.7898 9.85%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.995 1.05 0.87 0.79 0.62 0.605 0.605 -
P/RPS 0.96 1.04 0.99 0.96 0.60 0.67 0.64 30.94%
P/EPS 21.87 29.66 28.06 28.11 -9.95 23.94 26.86 -12.77%
EY 4.57 3.37 3.56 3.56 -10.05 4.18 3.72 14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.27 1.09 1.03 0.83 0.74 0.77 25.99%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 24/08/23 23/05/23 23/02/23 23/11/22 25/08/22 -
Price 1.21 0.945 0.98 0.855 0.77 0.595 0.63 -
P/RPS 1.17 0.93 1.12 1.03 0.75 0.66 0.66 46.32%
P/EPS 26.60 26.70 31.61 30.42 -12.36 23.55 27.97 -3.28%
EY 3.76 3.75 3.16 3.29 -8.09 4.25 3.58 3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.14 1.23 1.11 1.03 0.73 0.80 40.20%

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