[WASCO] QoQ TTM 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- 28.07%
YoY- -134.61%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 3,282,108 2,968,163 2,492,100 1,843,112 1,371,120 1,252,479 1,276,588 87.99%
PBT 169,264 153,933 122,605 -133,797 -199,383 -223,629 -225,862 -
Tax -20,987 -18,594 -7,962 -18,666 -7,102 -5,465 -8,691 80.28%
NP 148,277 135,339 114,643 -152,463 -206,485 -229,094 -234,553 -
-
NP to SH 146,901 132,797 113,021 -143,723 -199,796 -221,190 -228,300 -
-
Tax Rate 12.40% 12.08% 6.49% - - - - -
Total Cost 3,133,831 2,832,824 2,377,457 1,995,575 1,577,605 1,481,573 1,511,141 62.83%
-
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 - - - - - 3,882 3,882 -
Div Payout % - - - - - 0.00% 0.00% -
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 774,888 774,888 774,888 774,888 774,888 772,791 774,888 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 4.52% 4.56% 4.60% -8.27% -15.06% -18.29% -18.37% -
ROE 15.58% 14.44% 12.61% -17.55% -25.35% -28.34% -29.55% -
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 424.78 384.08 322.48 238.50 177.42 162.07 165.21 88.00%
EPS 19.01 17.18 14.63 -18.60 -25.85 -28.62 -29.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
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 423.56 383.04 321.61 237.86 176.94 161.63 164.74 88.00%
EPS 18.96 17.14 14.59 -18.55 -25.78 -28.54 -29.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 1.2165 1.1868 1.1569 1.0571 1.0172 1.0073 0.9972 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 0.30 0.38 0.34 0.41 0.53 0.54 0.49 -27.96%
P/EPS 6.68 8.44 7.59 -5.22 -3.64 -3.06 -2.72 -
EY 14.97 11.85 13.18 -19.17 -27.50 -32.71 -36.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.62 -
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 0.29 0.40 0.52 0.50 0.58 0.55 0.55 -34.80%
P/EPS 6.42 8.96 11.42 -6.45 -3.98 -3.11 -3.06 -
EY 15.58 11.16 8.76 -15.50 -25.10 -32.16 -32.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.55 -
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