[WASCO] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 111.62%
YoY- 119.3%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,575,760 2,558,696 1,835,332 1,333,768 1,306,960 2,735,020 3,171,328 -3.40%
PBT 404,340 200,088 37,516 52,112 -173,024 105,028 143,660 18.80%
Tax -124,560 -51,200 -13,096 -3,848 -11,788 -41,384 -47,788 17.29%
NP 279,780 148,888 24,420 48,264 -184,812 63,644 95,872 19.52%
-
NP to SH 228,016 87,044 19,740 34,288 -177,704 80,804 116,980 11.75%
-
Tax Rate 30.81% 25.59% 34.91% 7.38% - 39.40% 33.26% -
Total Cost 2,295,980 2,409,808 1,810,912 1,285,504 1,491,772 2,671,376 3,075,456 -4.75%
-
Net Worth 758,824 596,219 596,219 712,366 939,962 978,485 919,621 -3.14%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 30,818 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 758,824 596,219 596,219 712,366 939,962 978,485 919,621 -3.14%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.86% 5.82% 1.33% 3.62% -14.14% 2.33% 3.02% -
ROE 30.05% 14.60% 3.31% 4.81% -18.91% 8.26% 12.72% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 332.65 330.45 237.03 172.25 169.63 354.98 410.37 -3.43%
EPS 29.44 11.24 2.56 4.44 -23.08 10.48 15.12 11.73%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.98 0.77 0.77 0.92 1.22 1.27 1.19 -3.18%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 332.40 330.20 236.85 172.12 168.66 352.96 409.26 -3.40%
EPS 29.43 11.23 2.55 4.42 -22.93 10.43 15.10 11.75%
DPS 0.00 0.00 0.00 0.00 3.98 0.00 0.00 -
NAPS 0.9793 0.7694 0.7694 0.9193 1.213 1.2627 1.1868 -3.14%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.28 0.79 0.745 0.825 0.53 0.775 1.45 -
P/RPS 0.38 0.24 0.31 0.48 0.31 0.22 0.35 1.37%
P/EPS 4.35 7.03 29.22 18.63 -2.30 7.39 9.58 -12.31%
EY 23.01 14.23 3.42 5.37 -43.52 13.53 10.44 14.06%
DY 0.00 0.00 0.00 0.00 7.55 0.00 0.00 -
P/NAPS 1.31 1.03 0.97 0.90 0.43 0.61 1.22 1.19%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 23/05/23 23/05/22 19/05/21 20/05/20 13/05/19 16/05/18 -
Price 1.56 0.855 0.735 0.815 0.695 0.70 1.54 -
P/RPS 0.47 0.26 0.31 0.47 0.41 0.20 0.38 3.60%
P/EPS 5.30 7.61 28.83 18.40 -3.01 6.67 10.17 -10.28%
EY 18.88 13.15 3.47 5.43 -33.19 14.98 9.83 11.48%
DY 0.00 0.00 0.00 0.00 5.76 0.00 0.00 -
P/NAPS 1.59 1.11 0.95 0.89 0.57 0.55 1.29 3.54%

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