[WASCO] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[WASCO] WASCO BERHAD
Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 62.72%
YoY- 102.65%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,346,679 1,316,808 1,195,891 670,297 569,855 1,441,174 1,552,842 -2.34%
PBT 145,483 88,845 94,875 17,420 -73,768 52,806 64,696 14.44%
Tax -39,086 -26,454 -34,440 -7,463 -6,839 -19,709 -18,231 13.54%
NP 106,397 62,391 60,435 9,957 -80,607 33,097 46,465 14.79%
-
NP to SH 92,755 45,771 22,377 10,538 -74,062 39,443 50,288 10.73%
-
Tax Rate 26.87% 29.78% 36.30% 42.84% - 37.32% 28.18% -
Total Cost 1,240,282 1,254,417 1,135,456 660,340 650,462 1,408,077 1,506,377 -3.18%
-
Net Worth 789,797 619,448 611,705 720,109 913,337 1,001,599 942,647 -2.90%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 7,740 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 789,797 619,448 611,705 720,109 913,337 1,001,599 942,647 -2.90%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.90% 4.74% 5.05% 1.49% -14.15% 2.30% 2.99% -
ROE 11.74% 7.39% 3.66% 1.46% -8.11% 3.94% 5.33% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 173.92 170.06 154.45 86.57 73.62 187.05 200.97 -2.37%
EPS 11.98 5.91 2.89 1.36 -9.59 5.12 6.51 10.68%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.02 0.80 0.79 0.93 1.18 1.30 1.22 -2.93%
Adjusted Per Share Value based on latest NOSH - 774,888
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 173.79 169.94 154.33 86.50 73.54 185.98 200.40 -2.34%
EPS 11.97 5.91 2.89 1.36 -9.56 5.09 6.49 10.73%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0192 0.7994 0.7894 0.9293 1.1787 1.2926 1.2165 -2.90%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.37 0.87 0.605 0.75 0.50 0.71 1.27 -
P/RPS 0.79 0.51 0.39 0.87 0.68 0.38 0.63 3.84%
P/EPS 11.44 14.72 20.93 55.11 -5.23 13.87 19.51 -8.50%
EY 8.74 6.79 4.78 1.81 -19.14 7.21 5.12 9.31%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.34 1.09 0.77 0.81 0.42 0.55 1.04 4.31%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 24/08/23 25/08/22 26/08/21 27/08/20 30/08/19 30/08/18 -
Price 1.12 0.98 0.63 0.61 0.525 0.61 1.22 -
P/RPS 0.64 0.58 0.41 0.70 0.71 0.33 0.61 0.80%
P/EPS 9.35 16.58 21.80 44.82 -5.49 11.92 18.74 -10.93%
EY 10.70 6.03 4.59 2.23 -18.23 8.39 5.33 12.30%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 1.10 1.23 0.80 0.66 0.44 0.47 1.00 1.59%

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