[WASCO] YoY 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- 33.29%
YoY- -254.02%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 677,133 737,058 336,855 243,115 757,419 760,010 446,065 7.20%
PBT 38,822 85,496 4,392 -30,512 26,549 28,781 13,450 19.31%
Tax -13,654 -31,166 -6,501 -3,892 -9,363 -6,284 -3,891 23.26%
NP 25,168 54,330 -2,109 -34,404 17,186 22,497 9,559 17.50%
-
NP to SH 24,009 17,442 1,966 -29,636 19,242 21,043 6,939 22.97%
-
Tax Rate 35.17% 36.45% 148.02% - 35.27% 21.83% 28.93% -
Total Cost 651,965 682,728 338,964 277,519 740,233 737,513 436,506 6.91%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 3.72% 7.37% -0.63% -14.15% 2.27% 2.96% 2.14% -
ROE 3.88% 2.85% 0.27% -3.24% 1.92% 2.23% 0.88% -
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 87.45 95.19 43.50 31.41 98.31 98.36 57.72 7.16%
EPS 3.10 2.25 0.25 -3.83 2.50 2.72 0.90 22.87%
DPS 0.00 0.00 0.00 0.00 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 87.42 95.16 43.49 31.39 97.79 98.12 57.59 7.20%
EPS 3.10 2.25 0.25 -3.83 2.48 2.72 0.90 22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7998 0.7898 0.9297 1.1792 1.2931 1.217 1.0177 -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 0.99 0.64 1.72 1.59 0.72 1.29 1.63 -7.97%
P/EPS 28.06 26.86 295.39 -13.06 28.43 46.63 104.69 -19.69%
EY 3.56 3.72 0.34 -7.66 3.52 2.14 0.96 24.39%
DY 0.00 0.00 0.00 0.00 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 1.12 0.66 1.40 1.67 0.62 1.24 1.78 -7.42%
P/EPS 31.61 27.97 240.25 -13.71 24.42 44.80 114.71 -19.32%
EY 3.16 3.58 0.42 -7.29 4.09 2.23 0.87 23.97%
DY 0.00 0.00 0.00 0.00 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