Wasco Berhad (KLSE:WASCO)
Malaysia · Delayed Price · Currency is MYR 0.7600
+0.0050 (0.66%)
At close: Aug 28, 2026
Wasco Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,131 | 2,605 | 3,185 | 2,606 | 2,366 | 1,429 | |
Revenue Growth | -34.45% | -18.19% | 22.21% | 10.13% | 65.54% | 1.43% |
Cost of Revenue | 1,741 | 2,183 | 2,632 | 2,160 | 1,977 | 1,261 |
Gross Profit | 389.52 | 422.51 | 552.22 | 445.84 | 388.98 | 168.59 |
Selling, General & Admin | 254.37 | 268.17 | 324.47 | 242.62 | 221.26 | 186.92 |
Other Operating Expenses | -74.02 | -75.69 | -84.43 | -64.55 | -52.57 | -60.2 |
Operating Expenses | 196.6 | 186.52 | 244.52 | 172.3 | 175.63 | 125.7 |
Operating Income | 192.92 | 236 | 307.7 | 273.54 | 213.35 | 42.89 |
Interest Expense | -34.84 | -37.59 | -52.64 | -58.74 | -43.3 | -36.15 |
Earnings From Equity Investments | -3.26 | -11.92 | 28.01 | 4.54 | -22.95 | -73.7 |
Currency Exchange Gain (Loss) | 9.91 | 9.91 | -9.98 | -1.37 | -2.42 | -2.6 |
Other Non Operating Income (Expenses) | 1.64 | -0.49 | -14.17 | - | - | -0.92 |
EBT Excluding Unusual Items | 166.38 | 195.92 | 258.92 | 217.97 | 144.68 | -70.47 |
Gain (Loss) on Sale of Investments | -0.71 | -0.71 | - | - | -48.53 | -17.51 |
Asset Writedown | 0.71 | - | -25.22 | -1.87 | - | -7.79 |
Other Unusual Items | 2.61 | 2.86 | -12.65 | 2.15 | -21.27 | -4.57 |
Pretax Income | 168.99 | 198.07 | 221.06 | 218.26 | 74.88 | -100.34 |
Income Tax Expense | 35.81 | 39.74 | 54.74 | 68.13 | 38.92 | 11.61 |
Earnings From Continuing Operations | 133.18 | 158.33 | 166.32 | 150.12 | 35.96 | -111.95 |
Earnings From Discontinued Operations | - | - | -1.82 | 4.71 | 7.17 | - |
Net Income to Company | 133.18 | 158.33 | 164.5 | 154.83 | 43.13 | -111.95 |
Minority Interest in Earnings | 0.52 | 2.21 | -11.46 | -46.43 | -49.43 | 4.47 |
Net Income | 133.7 | 160.54 | 153.05 | 108.4 | -6.3 | -107.48 |
Net Income to Common | 133.7 | 160.54 | 153.05 | 108.4 | -6.3 | -107.48 |
Net Income Growth | 3.10% | 4.90% | 41.18% | - | - | - |
Shares Outstanding (Basic) | 774 | 774 | 774 | 774 | 774 | 774 |
Shares Outstanding (Diluted) | 774 | 774 | 774 | 774 | 774 | 774 |
Shares Change | - | - | - | - | - | 0.13% |
EPS (Basic) | 0.17 | 0.21 | 0.20 | 0.14 | -0.01 | -0.14 |
EPS (Diluted) | 0.17 | 0.21 | 0.20 | 0.14 | -0.01 | -0.14 |
EPS Growth | 3.09% | 4.90% | 41.18% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 110.72 | 93.63 | 126.66 | 112.14 | 129.6 | 124.01 |
Free Cash Flow Per Share | 0.14 | 0.12 | 0.16 | 0.14 | 0.17 | 0.16 |
Dividend Per Share | 0.060 | 0.060 | 0.020 | - | - | - |
Dividend Growth | 20.00% | 200.00% | 400.00% | - | - | - |
Gross Margin | 18.28% | 16.22% | 17.34% | 17.11% | 16.44% | 11.79% |
Operating Margin | 9.05% | 9.06% | 9.66% | 10.50% | 9.02% | 3.00% |
Profit Margin | 6.27% | 6.16% | 4.81% | 4.16% | -0.27% | -7.52% |
Free Cash Flow Margin | 5.20% | 3.59% | 3.98% | 4.30% | 5.48% | 8.68% |
EBITDA | 250.43 | 296.15 | 384.78 | 329.93 | 255.35 | 81.28 |
EBITDA Margin | 11.75% | 11.37% | 12.08% | 12.66% | 10.79% | 5.69% |
D&A For EBITDA | 57.51 | 60.15 | 77.08 | 56.39 | 42.01 | 38.39 |
EBIT | 192.92 | 236 | 307.7 | 273.54 | 213.35 | 42.89 |
EBIT Margin | 9.05% | 9.06% | 9.66% | 10.50% | 9.02% | 3.00% |
Effective Tax Rate | 21.19% | 20.06% | 24.76% | 31.22% | 51.98% | - |