[WASCO] QoQ TTM 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- 178.64%
YoY- 149.51%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,233,966 3,282,108 2,968,163 2,492,100 1,843,112 1,371,120 1,252,479 88.10%
PBT 164,001 169,264 153,933 122,605 -133,797 -199,383 -223,629 -
Tax -18,959 -20,987 -18,594 -7,962 -18,666 -7,102 -5,465 128.99%
NP 145,042 148,277 135,339 114,643 -152,463 -206,485 -229,094 -
-
NP to SH 140,738 146,901 132,797 113,021 -143,723 -199,796 -221,190 -
-
Tax Rate 11.56% 12.40% 12.08% 6.49% - - - -
Total Cost 3,088,924 3,133,831 2,832,824 2,377,457 1,995,575 1,577,605 1,481,573 63.12%
-
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 - - - - - - 3,882 -
Div Payout % - - - - - - 0.00% -
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 774,888 774,888 774,888 774,888 774,888 774,888 772,791 0.18%
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 4.48% 4.52% 4.56% 4.60% -8.27% -15.06% -18.29% -
ROE 14.47% 15.58% 14.44% 12.61% -17.55% -25.35% -28.34% -
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 418.87 424.78 384.08 322.48 238.50 177.42 162.07 88.22%
EPS 18.23 19.01 17.18 14.63 -18.60 -25.85 -28.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
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 417.35 423.56 383.04 321.61 237.86 176.94 161.63 88.10%
EPS 18.16 18.96 17.14 14.59 -18.55 -25.78 -28.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
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 0.25 0.30 0.38 0.34 0.41 0.53 0.54 -40.12%
P/EPS 5.82 6.68 8.44 7.59 -5.22 -3.64 -3.06 -
EY 17.20 14.97 11.85 13.18 -19.17 -27.50 -32.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.57 -
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 0.19 0.29 0.40 0.52 0.50 0.58 0.55 -50.73%
P/EPS 4.44 6.42 8.96 11.42 -6.45 -3.98 -3.11 -
EY 22.50 15.58 11.16 8.76 -15.50 -25.10 -32.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
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