[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 635,994 783,917 695,991 303,799 453,299 644,492 701,920 -1.62%
PBT 23,683 48,638 27,742 -1,987 -235,416 16,587 37,377 -7.31%
Tax -5,711 -13,272 -2,708 -3,358 -24,351 -2,916 -13,045 -12.85%
NP 17,972 35,366 25,034 -5,345 -259,767 13,671 24,332 -4.91%
-
NP to SH 25,018 27,408 19,567 -5,941 -255,826 15,286 24,486 0.35%
-
Tax Rate 24.11% 27.29% 9.76% - - 17.58% 34.90% -
Total Cost 618,022 748,551 670,957 309,144 713,066 630,821 677,588 -1.52%
-
Net Worth 813,278 642,678 634,935 704,623 658,164 1,009,303 972,813 -2.93%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 813,278 642,678 634,935 704,623 658,164 1,009,303 972,813 -2.93%
NOSH 774,551 774,888 774,888 774,888 774,888 774,888 774,888 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.83% 4.51% 3.60% -1.76% -57.31% 2.12% 3.47% -
ROE 3.08% 4.26% 3.08% -0.84% -38.87% 1.51% 2.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 82.11 101.24 89.89 39.23 58.54 83.65 90.91 -1.68%
EPS 3.23 3.54 2.53 -0.77 -33.04 1.98 3.17 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.83 0.82 0.91 0.85 1.31 1.26 -2.99%
Adjusted Per Share Value based on latest NOSH - 774,888
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 82.11 101.21 89.86 39.22 58.52 83.21 90.62 -1.62%
EPS 3.23 3.54 2.53 -0.77 -33.03 1.97 3.16 0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.8297 0.8197 0.9097 0.8497 1.3031 1.256 -2.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.12 1.05 0.605 0.68 0.445 0.61 1.06 -
P/RPS 1.36 1.04 0.67 1.73 0.76 0.73 1.17 2.53%
P/EPS 34.67 29.66 23.94 -88.63 -1.35 30.75 33.42 0.61%
EY 2.88 3.37 4.18 -1.13 -74.25 3.25 2.99 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.27 0.74 0.75 0.52 0.47 0.84 4.11%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 28/11/23 23/11/22 22/11/21 24/11/20 21/11/19 27/11/18 -
Price 1.03 0.945 0.595 0.735 0.455 1.24 0.81 -
P/RPS 1.25 0.93 0.66 1.87 0.78 1.48 0.89 5.81%
P/EPS 31.89 26.70 23.55 -95.80 -1.38 62.50 25.54 3.76%
EY 3.14 3.75 4.25 -1.04 -72.61 1.60 3.92 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.14 0.73 0.81 0.54 0.95 0.64 7.35%

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