[WASCO] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -66.71%
YoY- -287.77%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,316,808 1,195,891 670,297 569,855 1,441,174 1,552,842 762,834 9.52%
PBT 88,845 94,875 17,420 -73,768 52,806 64,696 18,037 30.42%
Tax -26,454 -34,440 -7,463 -6,839 -19,709 -18,231 -5,206 31.10%
NP 62,391 60,435 9,957 -80,607 33,097 46,465 12,831 30.14%
-
NP to SH 45,771 22,377 10,538 -74,062 39,443 50,288 16,408 18.63%
-
Tax Rate 29.78% 36.30% 42.84% - 37.32% 28.18% 28.86% -
Total Cost 1,254,417 1,135,456 660,340 650,462 1,408,077 1,506,377 750,003 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 - - - 7,740 - - - -
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 7.39% 3.66% 1.46% -8.11% 3.94% 5.33% 2.08% -
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 170.06 154.45 86.57 73.62 187.05 200.97 98.71 9.48%
EPS 5.91 2.89 1.36 -9.59 5.12 6.51 2.12 18.62%
DPS 0.00 0.00 0.00 1.00 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 169.94 154.33 86.50 73.54 185.98 200.40 98.44 9.52%
EPS 5.91 2.89 1.36 -9.56 5.09 6.49 2.12 18.62%
DPS 0.00 0.00 0.00 1.00 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 0.51 0.39 0.87 0.68 0.38 0.63 0.95 -9.84%
P/EPS 14.72 20.93 55.11 -5.23 13.87 19.51 44.27 -16.75%
EY 6.79 4.78 1.81 -19.14 7.21 5.12 2.26 20.11%
DY 0.00 0.00 0.00 2.00 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 0.58 0.41 0.70 0.71 0.33 0.61 1.04 -9.26%
P/EPS 16.58 21.80 44.82 -5.49 11.92 18.74 48.51 -16.37%
EY 6.03 4.59 2.23 -18.23 8.39 5.33 2.06 19.59%
DY 0.00 0.00 0.00 1.90 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