[WASCO] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 17.5%
YoY- 160.04%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,961,131 3,233,966 3,282,108 2,968,163 2,492,100 1,843,112 1,371,120 66.84%
PBT 107,088 164,001 169,264 153,933 122,605 -133,797 -199,383 -
Tax -47,226 -18,959 -20,987 -18,594 -7,962 -18,666 -7,102 252.39%
NP 59,862 145,042 148,277 135,339 114,643 -152,463 -206,485 -
-
NP to SH 64,797 140,738 146,901 132,797 113,021 -143,723 -199,796 -
-
Tax Rate 44.10% 11.56% 12.40% 12.08% 6.49% - - -
Total Cost 2,901,269 3,088,924 3,133,831 2,832,824 2,377,457 1,995,575 1,577,605 49.93%
-
Net Worth 955,638 972,813 942,647 919,621 896,437 819,158 788,246 13.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 955,638 972,813 942,647 919,621 896,437 819,158 788,246 13.65%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.02% 4.48% 4.52% 4.56% 4.60% -8.27% -15.06% -
ROE 6.78% 14.47% 15.58% 14.44% 12.61% -17.55% -25.35% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 384.23 418.87 424.78 384.08 322.48 238.50 177.42 67.15%
EPS 8.41 18.23 19.01 17.18 14.63 -18.60 -25.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.22 1.19 1.16 1.06 1.02 13.86%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 382.14 417.35 423.56 383.04 321.61 237.86 176.94 66.84%
EPS 8.36 18.16 18.96 17.14 14.59 -18.55 -25.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2333 1.2554 1.2165 1.1868 1.1569 1.0571 1.0172 13.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.635 1.06 1.27 1.45 1.11 0.97 0.94 -
P/RPS 0.17 0.25 0.30 0.38 0.34 0.41 0.53 -53.04%
P/EPS 7.55 5.82 6.68 8.44 7.59 -5.22 -3.64 -
EY 13.24 17.20 14.97 11.85 13.18 -19.17 -27.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.84 1.04 1.22 0.96 0.92 0.92 -32.44%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 27/11/18 30/08/18 16/05/18 26/02/18 29/11/17 28/08/17 -
Price 0.905 0.81 1.22 1.54 1.67 1.20 1.03 -
P/RPS 0.24 0.19 0.29 0.40 0.52 0.50 0.58 -44.38%
P/EPS 10.76 4.44 6.42 8.96 11.42 -6.45 -3.98 -
EY 9.29 22.50 15.58 11.16 8.76 -15.50 -25.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 1.00 1.29 1.44 1.13 1.01 -19.41%

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