Highlights

[WARISAN] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -0.21%    YoY -     38.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 453,292 451,604 496,976 502,226 466,300 484,280 490,784 -5.17%
  QoQ % 0.37% -9.13% -1.05% 7.70% -3.71% -1.33% -
  Horiz. % 92.36% 92.02% 101.26% 102.33% 95.01% 98.67% 100.00%
PBT -2,794 7,844 9,572 10,012 7,538 9,556 8,622 -
  QoQ % -135.62% -18.05% -4.39% 32.82% -21.12% 10.83% -
  Horiz. % -32.41% 90.98% 111.02% 116.12% 87.43% 110.83% 100.00%
Tax -5,124 -4,668 -2,570 -2,650 -726 -1,964 -4,054 16.95%
  QoQ % -9.77% -81.63% 3.04% -265.11% 63.03% 51.55% -
  Horiz. % 126.39% 115.15% 63.39% 65.38% 17.91% 48.45% 100.00%
NP -7,918 3,176 7,002 7,361 6,812 7,592 4,568 -
  QoQ % -349.31% -54.64% -4.88% 8.06% -10.27% 66.20% -
  Horiz. % -173.34% 69.53% 153.28% 161.15% 149.12% 166.20% 100.00%
NP to SH -7,488 3,584 7,460 7,604 7,620 8,152 4,929 -
  QoQ % -308.93% -51.96% -1.89% -0.21% -6.53% 65.39% -
  Horiz. % -151.92% 72.71% 151.35% 154.27% 154.60% 165.39% 100.00%
Tax Rate - % 59.51 % 26.85 % 26.47 % 9.63 % 20.55 % 47.02 % -
  QoQ % 0.00% 121.64% 1.44% 174.87% -53.14% -56.30% -
  Horiz. % 0.00% 126.56% 57.10% 56.30% 20.48% 43.70% 100.00%
Total Cost 461,210 448,428 489,974 494,865 459,488 476,688 486,216 -3.47%
  QoQ % 2.85% -8.48% -0.99% 7.70% -3.61% -1.96% -
  Horiz. % 94.86% 92.23% 100.77% 101.78% 94.50% 98.04% 100.00%
Net Worth 330,062 336,567 335,265 333,963 332,015 331,364 330,062 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 2,604 868 1,302 - 2,604 -
  QoQ % 0.00% 0.00% 200.00% -33.33% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 33.33% 50.00% 0.00% 100.00%
Div Payout % - % - % 34.91 % 11.42 % 17.09 % - % 52.83 % -
  QoQ % 0.00% 0.00% 205.69% -33.18% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.08% 21.62% 32.35% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 330,062 336,567 335,265 333,963 332,015 331,364 330,062 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
NOSH 65,101 65,100 65,100 65,100 65,101 65,101 65,101 -
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.75 % 0.70 % 1.41 % 1.47 % 1.46 % 1.57 % 0.93 % -
  QoQ % -350.00% -50.35% -4.08% 0.68% -7.01% 68.82% -
  Horiz. % -188.17% 75.27% 151.61% 158.06% 156.99% 168.82% 100.00%
ROE -2.27 % 1.06 % 2.23 % 2.28 % 2.30 % 2.46 % 1.49 % -
  QoQ % -314.15% -52.47% -2.19% -0.87% -6.50% 65.10% -
  Horiz. % -152.35% 71.14% 149.66% 153.02% 154.36% 165.10% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 696.29 693.71 763.40 771.47 716.27 743.89 753.88 -5.17%
  QoQ % 0.37% -9.13% -1.05% 7.71% -3.71% -1.33% -
  Horiz. % 92.36% 92.02% 101.26% 102.33% 95.01% 98.67% 100.00%
EPS -11.50 5.52 11.46 11.68 11.70 12.52 7.57 -
  QoQ % -308.33% -51.83% -1.88% -0.17% -6.55% 65.39% -
  Horiz. % -151.92% 72.92% 151.39% 154.29% 154.56% 165.39% 100.00%
DPS 0.00 0.00 4.00 1.33 2.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 200.75% -33.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 33.25% 50.00% 0.00% 100.00%
NAPS 5.0700 5.1700 5.1500 5.1300 5.1000 5.0900 5.0700 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 674.54 672.03 739.55 747.36 693.90 720.65 730.33 -5.17%
  QoQ % 0.37% -9.13% -1.05% 7.70% -3.71% -1.33% -
  Horiz. % 92.36% 92.02% 101.26% 102.33% 95.01% 98.67% 100.00%
EPS -11.14 5.33 11.10 11.32 11.34 12.13 7.33 -
  QoQ % -309.01% -51.98% -1.94% -0.18% -6.51% 65.48% -
  Horiz. % -151.98% 72.71% 151.43% 154.43% 154.71% 165.48% 100.00%
DPS 0.00 0.00 3.88 1.29 1.94 0.00 3.88 -
  QoQ % 0.00% 0.00% 200.78% -33.51% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 33.25% 50.00% 0.00% 100.00%
NAPS 4.9116 5.0084 4.9891 4.9697 4.9407 4.9310 4.9116 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.1700 2.1000 2.0600 2.0800 2.0200 2.0500 2.0000 -
P/RPS 0.31 0.30 0.27 0.27 0.28 0.28 0.27 9.68%
  QoQ % 3.33% 11.11% 0.00% -3.57% 0.00% 3.70% -
  Horiz. % 114.81% 111.11% 100.00% 100.00% 103.70% 103.70% 100.00%
P/EPS -18.87 38.14 17.98 17.81 17.26 16.37 26.42 -
  QoQ % -149.48% 112.12% 0.95% 3.19% 5.44% -38.04% -
  Horiz. % -71.42% 144.36% 68.05% 67.41% 65.33% 61.96% 100.00%
EY -5.30 2.62 5.56 5.62 5.79 6.11 3.79 -
  QoQ % -302.29% -52.88% -1.07% -2.94% -5.24% 61.21% -
  Horiz. % -139.84% 69.13% 146.70% 148.28% 152.77% 161.21% 100.00%
DY 0.00 0.00 1.94 0.64 0.99 0.00 2.00 -
  QoQ % 0.00% 0.00% 203.13% -35.35% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.00% 32.00% 49.50% 0.00% 100.00%
P/NAPS 0.43 0.41 0.40 0.41 0.40 0.40 0.39 6.74%
  QoQ % 4.88% 2.50% -2.44% 2.50% 0.00% 2.56% -
  Horiz. % 110.26% 105.13% 102.56% 105.13% 102.56% 102.56% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 16/05/19 22/02/19 29/11/18 16/08/18 21/05/18 22/02/18 -
Price 2.1200 2.2300 2.1800 2.0600 2.1000 2.0400 2.0000 -
P/RPS 0.30 0.32 0.29 0.27 0.29 0.27 0.27 7.30%
  QoQ % -6.25% 10.34% 7.41% -6.90% 7.41% 0.00% -
  Horiz. % 111.11% 118.52% 107.41% 100.00% 107.41% 100.00% 100.00%
P/EPS -18.43 40.51 19.02 17.64 17.94 16.29 26.42 -
  QoQ % -145.49% 112.99% 7.82% -1.67% 10.13% -38.34% -
  Horiz. % -69.76% 153.33% 71.99% 66.77% 67.90% 61.66% 100.00%
EY -5.43 2.47 5.26 5.67 5.57 6.14 3.79 -
  QoQ % -319.84% -53.04% -7.23% 1.80% -9.28% 62.01% -
  Horiz. % -143.27% 65.17% 138.79% 149.60% 146.97% 162.01% 100.00%
DY 0.00 0.00 1.83 0.65 0.95 0.00 2.00 -
  QoQ % 0.00% 0.00% 181.54% -31.58% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.50% 32.50% 47.50% 0.00% 100.00%
P/NAPS 0.42 0.43 0.42 0.40 0.41 0.40 0.39 5.08%
  QoQ % -2.33% 2.38% 5.00% -2.44% 2.50% 2.56% -
  Horiz. % 107.69% 110.26% 107.69% 102.56% 105.13% 102.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers