[WASCO] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 63.58%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,605,688 2,686,518 1,429,311 1,409,107 2,514,916 2,961,131 2,492,100 0.74%
PBT 218,256 82,021 -100,341 -268,024 5,562 107,088 122,605 10.08%
Tax -63,428 -38,891 -11,608 -38,678 8,005 -47,226 -7,962 41.29%
NP 154,828 43,130 -111,949 -306,702 13,567 59,862 114,643 5.13%
-
NP to SH 108,402 -6,300 -107,484 -295,149 24,136 64,797 113,021 -0.69%
-
Tax Rate 29.06% 47.42% - - -143.92% 44.10% 6.49% -
Total Cost 2,450,860 2,643,388 1,541,260 1,715,809 2,501,349 2,901,269 2,377,457 0.50%
-
Net Worth 704,623 580,733 588,476 704,623 978,485 955,638 896,437 -3.93%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 7,743 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 704,623 580,733 588,476 704,623 978,485 955,638 896,437 -3.93%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.94% 1.61% -7.83% -21.77% 0.54% 2.02% 4.60% -
ROE 15.38% -1.08% -18.26% -41.89% 2.47% 6.78% 12.61% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 336.52 346.96 184.59 181.98 326.42 384.23 322.48 0.71%
EPS 14.00 -0.81 -13.88 -38.17 3.13 8.39 14.63 -0.73%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.91 0.75 0.76 0.91 1.27 1.24 1.16 -3.96%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 336.41 346.85 184.53 181.93 324.69 382.30 321.75 0.74%
EPS 14.00 -0.81 -13.88 -38.11 3.12 8.37 14.59 -0.68%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.9097 0.7498 0.7598 0.9097 1.2633 1.2338 1.1574 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.995 0.62 0.66 0.795 1.20 0.635 1.11 -
P/RPS 0.30 0.18 0.36 0.44 0.37 0.17 0.34 -2.06%
P/EPS 7.11 -76.20 -4.75 -2.09 38.31 7.55 7.59 -1.08%
EY 14.07 -1.31 -21.03 -47.95 2.61 13.24 13.18 1.09%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 1.09 0.83 0.87 0.87 0.94 0.51 0.96 2.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 23/02/21 18/02/20 25/02/19 26/02/18 -
Price 1.21 0.77 0.77 0.73 1.33 0.905 1.67 -
P/RPS 0.36 0.22 0.42 0.40 0.41 0.24 0.52 -5.94%
P/EPS 8.64 -94.64 -5.55 -1.92 42.46 10.76 11.42 -4.54%
EY 11.57 -1.06 -18.03 -52.22 2.36 9.29 8.76 4.74%
DY 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
P/NAPS 1.33 1.03 1.01 0.80 1.05 0.73 1.44 -1.31%

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