[WASCO] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 118.37%
YoY- -42.43%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,558,696 1,835,332 1,333,768 1,306,960 2,735,020 3,171,328 1,267,076 12.42%
PBT 200,088 37,516 52,112 -173,024 105,028 143,660 18,348 48.88%
Tax -51,200 -13,096 -3,848 -11,788 -41,384 -47,788 -5,260 46.09%
NP 148,888 24,420 48,264 -184,812 63,644 95,872 13,088 49.93%
-
NP to SH 87,044 19,740 34,288 -177,704 80,804 116,980 37,876 14.86%
-
Tax Rate 25.59% 34.91% 7.38% - 39.40% 33.26% 28.67% -
Total Cost 2,409,808 1,810,912 1,285,504 1,491,772 2,671,376 3,075,456 1,253,988 11.49%
-
Net Worth 596,219 596,219 712,366 939,962 978,485 919,621 780,518 -4.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 30,818 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 596,219 596,219 712,366 939,962 978,485 919,621 780,518 -4.38%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.82% 1.33% 3.62% -14.14% 2.33% 3.02% 1.03% -
ROE 14.60% 3.31% 4.81% -18.91% 8.26% 12.72% 4.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 330.45 237.03 172.25 169.63 354.98 410.37 163.96 12.38%
EPS 11.24 2.56 4.44 -23.08 10.48 15.12 4.92 14.75%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.92 1.22 1.27 1.19 1.01 -4.41%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 330.20 236.85 172.12 168.66 352.96 409.26 163.52 12.42%
EPS 11.23 2.55 4.42 -22.93 10.43 15.10 4.89 14.85%
DPS 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
NAPS 0.7694 0.7694 0.9193 1.213 1.2627 1.1868 1.0073 -4.38%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.79 0.745 0.825 0.53 0.775 1.45 0.875 -
P/RPS 0.24 0.31 0.48 0.31 0.22 0.35 0.53 -12.36%
P/EPS 7.03 29.22 18.63 -2.30 7.39 9.58 17.85 -14.37%
EY 14.23 3.42 5.37 -43.52 13.53 10.44 5.60 16.80%
DY 0.00 0.00 0.00 7.55 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 0.90 0.43 0.61 1.22 0.87 2.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 23/05/22 19/05/21 20/05/20 13/05/19 16/05/18 30/05/17 -
Price 0.855 0.735 0.815 0.695 0.70 1.54 0.89 -
P/RPS 0.26 0.31 0.47 0.41 0.20 0.38 0.54 -11.46%
P/EPS 7.61 28.83 18.40 -3.01 6.67 10.17 18.16 -13.48%
EY 13.15 3.47 5.43 -33.19 14.98 9.83 5.51 15.59%
DY 0.00 0.00 0.00 5.76 0.00 0.00 0.00 -
P/NAPS 1.11 0.95 0.89 0.57 0.55 1.29 0.88 3.94%

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