[WASCO] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -38.53%
YoY- 114.23%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,633,616 2,391,782 1,340,594 1,139,710 2,882,348 3,105,684 1,525,668 9.52%
PBT 177,690 189,750 34,840 -147,536 105,612 129,392 36,074 30.42%
Tax -52,908 -68,880 -14,926 -13,678 -39,418 -36,462 -10,412 31.10%
NP 124,782 120,870 19,914 -161,214 66,194 92,930 25,662 30.14%
-
NP to SH 91,542 44,754 21,076 -148,124 78,886 100,576 32,816 18.63%
-
Tax Rate 29.78% 36.30% 42.84% - 37.32% 28.18% 28.86% -
Total Cost 2,508,834 2,270,912 1,320,680 1,300,924 2,816,154 3,012,754 1,500,006 8.94%
-
Net Worth 619,448 611,705 720,109 913,337 1,001,599 942,647 788,246 -3.93%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 15,480 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 619,448 611,705 720,109 913,337 1,001,599 942,647 788,246 -3.93%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.74% 5.05% 1.49% -14.15% 2.30% 2.99% 1.68% -
ROE 14.78% 7.32% 2.93% -16.22% 7.88% 10.67% 4.16% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 340.12 308.89 173.13 147.25 374.11 401.95 197.42 9.48%
EPS 11.82 5.78 2.72 -19.18 10.24 13.02 4.24 18.62%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.93 1.18 1.30 1.22 1.02 -3.96%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 339.87 308.66 173.00 147.08 371.97 400.79 196.89 9.52%
EPS 11.81 5.78 2.72 -19.12 10.18 12.98 4.23 18.65%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.7994 0.7894 0.9293 1.1787 1.2926 1.2165 1.0172 -3.93%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.87 0.605 0.75 0.50 0.71 1.27 0.94 -
P/RPS 0.26 0.20 0.43 0.34 0.19 0.32 0.48 -9.70%
P/EPS 7.36 10.47 27.55 -2.61 6.93 9.76 22.14 -16.76%
EY 13.59 9.55 3.63 -38.27 14.42 10.25 4.52 20.12%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.77 0.81 0.42 0.55 1.04 0.92 2.86%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 27/08/20 30/08/19 30/08/18 28/08/17 -
Price 0.98 0.63 0.61 0.525 0.61 1.22 1.03 -
P/RPS 0.29 0.20 0.35 0.36 0.16 0.30 0.52 -9.26%
P/EPS 8.29 10.90 22.41 -2.74 5.96 9.37 24.26 -16.37%
EY 12.06 9.17 4.46 -36.45 16.78 10.67 4.12 19.59%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 1.23 0.80 0.66 0.44 0.47 1.00 1.01 3.33%

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