[WASCO] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 87.44%
YoY- 812.4%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,100,725 1,891,882 974,096 1,023,154 2,085,666 2,254,762 1,512,896 5.62%
PBT 137,483 122,616 15,433 -309,184 69,393 102,073 60,677 14.59%
Tax -39,726 -37,148 -10,821 -31,190 -22,625 -31,276 -20,279 11.85%
NP 97,757 85,468 4,612 -340,374 46,768 70,797 40,398 15.86%
-
NP to SH 73,178 41,943 4,597 -329,888 54,729 74,774 47,057 7.63%
-
Tax Rate 28.90% 30.30% 70.12% - 32.60% 30.64% 33.42% -
Total Cost 2,002,968 1,806,414 969,484 1,363,528 2,038,898 2,183,965 1,472,498 5.25%
-
Net Worth 642,678 634,935 704,623 658,164 1,009,303 972,813 819,158 -3.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 7,743 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 642,678 634,935 704,623 658,164 1,009,303 972,813 819,158 -3.96%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.65% 4.52% 0.47% -33.27% 2.24% 3.14% 2.67% -
ROE 11.39% 6.61% 0.65% -50.12% 5.42% 7.69% 5.74% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 271.30 244.33 125.80 132.14 270.70 292.04 195.77 5.58%
EPS 9.45 5.42 0.59 -42.68 7.10 9.68 6.09 7.59%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.91 0.85 1.31 1.26 1.06 -3.99%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 271.10 244.15 125.71 132.04 269.16 290.98 195.24 5.62%
EPS 9.44 5.41 0.59 -42.57 7.06 9.65 6.07 7.63%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.8294 0.8194 0.9093 0.8494 1.3025 1.2554 1.0571 -3.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.05 0.605 0.68 0.445 0.61 1.06 0.97 -
P/RPS 0.39 0.25 0.54 0.34 0.23 0.36 0.50 -4.05%
P/EPS 11.11 11.17 114.54 -1.04 8.59 10.94 15.93 -5.82%
EY 9.00 8.95 0.87 -95.74 11.64 9.14 6.28 6.17%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 1.27 0.74 0.75 0.52 0.47 0.84 0.92 5.51%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 23/11/22 22/11/21 24/11/20 21/11/19 27/11/18 29/11/17 -
Price 0.945 0.595 0.735 0.455 1.24 0.81 1.20 -
P/RPS 0.35 0.24 0.58 0.34 0.46 0.28 0.61 -8.83%
P/EPS 10.00 10.98 123.80 -1.07 17.46 8.36 19.71 -10.68%
EY 10.00 9.10 0.81 -93.64 5.73 11.96 5.07 11.98%
DY 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.14 0.73 0.81 0.54 0.95 0.64 1.13 0.14%

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