[WASCO] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[WASCO] WASCO BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 140.18%
YoY- 149.51%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,409,107 2,514,916 2,961,131 2,492,100 1,276,588 1,839,524 2,438,620 -8.72%
PBT -268,024 5,562 107,088 122,605 -225,864 35,700 198,480 -
Tax -38,678 8,005 -47,226 -7,962 -8,690 -47,568 -51,371 -4.61%
NP -306,702 13,567 59,862 114,643 -234,554 -11,868 147,109 -
-
NP to SH -295,149 24,136 64,797 113,021 -228,302 9,453 125,565 -
-
Tax Rate - -143.92% 44.10% 6.49% - 133.24% 25.88% -
Total Cost 1,715,809 2,501,349 2,901,269 2,377,457 1,511,142 1,851,392 2,291,511 -4.70%
-
Net Worth 704,623 978,485 955,638 896,437 772,701 1,123,587 1,072,347 -6.75%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 7,743 - - - 3,863 23,246 43,742 -25.04%
Div Payout % 0.00% - - - 0.00% 245.92% 34.84% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 704,623 978,485 955,638 896,437 772,701 1,123,587 1,072,347 -6.75%
NOSH 774,888 774,888 774,888 774,888 774,888 774,888 774,888 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -21.77% 0.54% 2.02% 4.60% -18.37% -0.65% 6.03% -
ROE -41.89% 2.47% 6.78% 12.61% -29.55% 0.84% 11.71% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 181.98 326.42 384.23 322.48 165.21 237.39 316.10 -8.78%
EPS -38.17 3.13 8.39 14.63 -29.54 1.22 16.26 -
DPS 1.00 0.00 0.00 0.00 0.50 3.00 5.67 -25.09%
NAPS 0.91 1.27 1.24 1.16 1.00 1.45 1.39 -6.81%
Adjusted Per Share Value based on latest NOSH - 774,888
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 181.85 324.55 382.14 321.61 164.74 237.39 314.71 -8.72%
EPS -38.09 3.11 8.36 14.59 -29.46 1.22 16.20 -
DPS 1.00 0.00 0.00 0.00 0.50 3.00 5.65 -25.04%
NAPS 0.9093 1.2627 1.2333 1.1569 0.9972 1.45 1.3839 -6.75%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.795 1.20 0.635 1.11 0.805 0.955 1.21 -
P/RPS 0.44 0.37 0.17 0.34 0.49 0.40 0.38 2.47%
P/EPS -2.09 38.31 7.55 7.59 -2.72 78.28 7.43 -
EY -47.95 2.61 13.24 13.18 -36.70 1.28 13.45 -
DY 1.26 0.00 0.00 0.00 0.62 3.14 4.69 -19.65%
P/NAPS 0.87 0.94 0.51 0.96 0.81 0.66 0.87 0.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 18/02/20 25/02/19 26/02/18 28/02/17 29/02/16 26/02/15 -
Price 0.73 1.33 0.905 1.67 0.905 0.80 1.37 -
P/RPS 0.40 0.41 0.24 0.52 0.55 0.34 0.43 -1.19%
P/EPS -1.92 42.46 10.76 11.42 -3.06 65.58 8.42 -
EY -52.22 2.36 9.29 8.76 -32.65 1.52 11.88 -
DY 1.37 0.00 0.00 0.00 0.55 3.75 4.14 -16.81%
P/NAPS 0.80 1.05 0.73 1.44 0.91 0.55 0.99 -3.48%

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