[WASCO] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[WASCO] WASCO BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.11%
YoY- -1414.38%
Quarter Report
Latest QR
Upcoming QR
WASCO's Result
WASCO's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,157,901 2,852,054 2,968,163 1,252,479 1,657,558 2,478,906 1,834,035 2.74%
PBT -63,951 97,430 153,933 -223,629 15,903 190,961 96,496 -
Tax 15,404 -45,625 -18,594 -5,465 -39,982 -54,819 -36,822 -
NP -48,547 51,805 135,339 -229,094 -24,079 136,142 59,674 -
-
NP to SH -40,491 55,753 132,797 -221,190 -14,606 131,374 54,485 -
-
Tax Rate - 46.83% 12.08% - 251.41% 28.71% 38.16% -
Total Cost 2,206,448 2,800,249 2,832,824 1,481,573 1,681,637 2,342,764 1,774,361 3.69%
-
Net Worth 939,962 978,485 919,621 780,518 1,084,843 1,100,104 983,963 -0.75%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 7,704 - - 3,882 23,215 43,803 39,322 -23.77%
Div Payout % 0.00% - - 0.00% 0.00% 33.34% 72.17% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 939,962 978,485 919,621 780,518 1,084,843 1,100,104 983,963 -0.75%
NOSH 774,888 774,888 774,888 772,791 774,888 774,888 774,888 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -2.25% 1.82% 4.56% -18.29% -1.45% 5.49% 3.25% -
ROE -4.31% 5.70% 14.44% -28.34% -1.35% 11.94% 5.54% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 280.08 370.18 384.08 162.07 213.91 319.97 236.72 2.84%
EPS -5.26 7.24 17.18 -28.62 -1.88 16.96 7.03 -
DPS 1.00 0.00 0.00 0.50 3.00 5.67 5.10 -23.76%
NAPS 1.22 1.27 1.19 1.01 1.40 1.42 1.27 -0.66%
Adjusted Per Share Value based on latest NOSH - 774,888
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 278.48 368.06 383.04 161.63 213.91 319.91 236.68 2.74%
EPS -5.23 7.19 17.14 -28.54 -1.88 16.95 7.03 -
DPS 0.99 0.00 0.00 0.50 3.00 5.65 5.07 -23.81%
NAPS 1.213 1.2627 1.1868 1.0073 1.40 1.4197 1.2698 -0.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.53 0.775 1.45 0.875 0.745 1.24 1.91 -
P/RPS 0.19 0.21 0.38 0.54 0.35 0.39 0.81 -21.45%
P/EPS -10.08 10.71 8.44 -3.06 -39.52 7.31 27.16 -
EY -9.92 9.34 11.85 -32.71 -2.53 13.68 3.68 -
DY 1.89 0.00 0.00 0.57 4.03 4.57 2.67 -5.59%
P/NAPS 0.43 0.61 1.22 0.87 0.53 0.87 1.50 -18.78%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 13/05/19 16/05/18 30/05/17 30/05/16 25/05/15 27/05/14 -
Price 0.695 0.70 1.54 0.89 0.685 1.31 1.98 -
P/RPS 0.25 0.19 0.40 0.55 0.32 0.41 0.84 -18.27%
P/EPS -13.22 9.67 8.96 -3.11 -36.34 7.73 28.16 -
EY -7.56 10.34 11.16 -32.16 -2.75 12.94 3.55 -
DY 1.44 0.00 0.00 0.56 4.38 4.33 2.58 -9.25%
P/NAPS 0.57 0.55 1.29 0.88 0.49 0.92 1.56 -15.43%

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