[WASCO] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[WASCO] WASCO BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -402.19%
YoY- 97.68%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 783,917 695,991 303,799 453,299 644,492 701,920 750,062 0.73%
PBT 48,638 27,742 -1,987 -235,416 16,587 37,377 42,640 2.21%
Tax -13,272 -2,708 -3,358 -24,351 -2,916 -13,045 -15,073 -2.09%
NP 35,366 25,034 -5,345 -259,767 13,671 24,332 27,567 4.23%
-
NP to SH 27,408 19,567 -5,941 -255,826 15,286 24,486 30,649 -1.84%
-
Tax Rate 27.29% 9.76% - - 17.58% 34.90% 35.35% -
Total Cost 748,551 670,957 309,144 713,066 630,821 677,588 722,495 0.59%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 4.51% 3.60% -1.76% -57.31% 2.12% 3.47% 3.68% -
ROE 4.26% 3.08% -0.84% -38.87% 1.51% 2.52% 3.74% -
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 101.24 89.89 39.23 58.54 83.65 90.91 97.06 0.70%
EPS 3.54 2.53 -0.77 -33.04 1.98 3.17 3.97 -1.89%
DPS 0.00 0.00 0.00 0.00 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 101.17 89.82 39.21 58.50 83.17 90.58 96.80 0.73%
EPS 3.54 2.53 -0.77 -33.01 1.97 3.16 3.96 -1.85%
DPS 0.00 0.00 0.00 0.00 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 1.04 0.67 1.73 0.76 0.73 1.17 1.00 0.65%
P/EPS 29.66 23.94 -88.63 -1.35 30.75 33.42 24.46 3.26%
EY 3.37 4.18 -1.13 -74.25 3.25 2.99 4.09 -3.17%
DY 0.00 0.00 0.00 0.00 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 0.93 0.66 1.87 0.78 1.48 0.89 1.24 -4.67%
P/EPS 26.70 23.55 -95.80 -1.38 62.50 25.54 30.26 -2.06%
EY 3.75 4.25 -1.04 -72.61 1.60 3.92 3.31 2.10%
DY 0.00 0.00 0.00 0.00 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