Highlights

[WARISAN] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     250.64%    YoY -     195.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 233,150 121,070 490,784 368,702 246,824 112,550 446,116 -35.19%
  QoQ % 92.57% -75.33% 33.11% 49.38% 119.30% -74.77% -
  Horiz. % 52.26% 27.14% 110.01% 82.65% 55.33% 25.23% 100.00%
PBT 3,769 2,389 8,622 5,013 1,566 342 -863 -
  QoQ % 57.76% -72.29% 71.99% 220.11% 357.89% 139.63% -
  Horiz. % -436.73% -276.83% -999.07% -580.88% -181.46% -39.63% 100.00%
Tax -363 -491 -4,054 -1,118 -556 -67 -4,778 -82.15%
  QoQ % 26.07% 87.89% -262.61% -101.08% -729.85% 98.60% -
  Horiz. % 7.60% 10.28% 84.85% 23.40% 11.64% 1.40% 100.00%
NP 3,406 1,898 4,568 3,895 1,010 275 -5,641 -
  QoQ % 79.45% -58.45% 17.28% 285.64% 267.27% 104.88% -
  Horiz. % -60.38% -33.65% -80.98% -69.05% -17.90% -4.88% 100.00%
NP to SH 3,810 2,038 4,929 4,106 1,171 332 -5,037 -
  QoQ % 86.95% -58.65% 20.04% 250.64% 252.71% 106.59% -
  Horiz. % -75.64% -40.46% -97.86% -81.52% -23.25% -6.59% 100.00%
Tax Rate 9.63 % 20.55 % 47.02 % 22.30 % 35.50 % 19.59 % - % -
  QoQ % -53.14% -56.30% 110.85% -37.18% 81.21% 0.00% -
  Horiz. % 49.16% 104.90% 240.02% 113.83% 181.21% 100.00% -
Total Cost 229,744 119,172 486,216 364,807 245,814 112,275 451,757 -36.37%
  QoQ % 92.78% -75.49% 33.28% 48.41% 118.94% -75.15% -
  Horiz. % 50.86% 26.38% 107.63% 80.75% 54.41% 24.85% 100.00%
Net Worth 332,015 331,364 330,062 320,957 318,994 320,306 319,655 2.57%
  QoQ % 0.20% 0.39% 2.84% 0.62% -0.41% 0.20% -
  Horiz. % 103.87% 103.66% 103.26% 100.41% 99.79% 100.20% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 651 - 2,604 651 651 - 2,604 -60.42%
  QoQ % 0.00% 0.00% 299.99% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 100.00% 25.00% 25.00% 0.00% 100.00%
Div Payout % 17.09 % - % 52.83 % 15.86 % 55.59 % - % - % -
  QoQ % 0.00% 0.00% 233.10% -71.47% 0.00% 0.00% -
  Horiz. % 30.74% 0.00% 95.04% 28.53% 100.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 332,015 331,364 330,062 320,957 318,994 320,306 319,655 2.57%
  QoQ % 0.20% 0.39% 2.84% 0.62% -0.41% 0.20% -
  Horiz. % 103.87% 103.66% 103.26% 100.41% 99.79% 100.20% 100.00%
NOSH 65,101 65,101 65,101 65,103 65,101 65,103 65,103 -0.00%
  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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.46 % 1.57 % 0.93 % 1.06 % 0.41 % 0.24 % -1.26 % -
  QoQ % -7.01% 68.82% -12.26% 158.54% 70.83% 119.05% -
  Horiz. % -115.87% -124.60% -73.81% -84.13% -32.54% -19.05% 100.00%
ROE 1.15 % 0.62 % 1.49 % 1.28 % 0.37 % 0.10 % -1.58 % -
  QoQ % 85.48% -58.39% 16.41% 245.95% 270.00% 106.33% -
  Horiz. % -72.78% -39.24% -94.30% -81.01% -23.42% -6.33% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 358.14 185.97 753.88 566.34 379.14 172.88 685.25 -35.19%
  QoQ % 92.58% -75.33% 33.11% 49.37% 119.31% -74.77% -
  Horiz. % 52.26% 27.14% 110.02% 82.65% 55.33% 25.23% 100.00%
EPS 5.85 3.13 7.57 6.31 1.80 0.51 -7.74 -
  QoQ % 86.90% -58.65% 19.97% 250.56% 252.94% 106.59% -
  Horiz. % -75.58% -40.44% -97.80% -81.52% -23.26% -6.59% 100.00%
DPS 1.00 0.00 4.00 1.00 1.00 0.00 4.00 -60.42%
  QoQ % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 100.00% 25.00% 25.00% 0.00% 100.00%
NAPS 5.1000 5.0900 5.0700 4.9300 4.9000 4.9200 4.9100 2.57%
  QoQ % 0.20% 0.39% 2.84% 0.61% -0.41% 0.20% -
  Horiz. % 103.87% 103.67% 103.26% 100.41% 99.80% 100.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 346.95 180.16 730.33 548.66 367.30 167.49 663.86 -35.19%
  QoQ % 92.58% -75.33% 33.11% 49.38% 119.30% -74.77% -
  Horiz. % 52.26% 27.14% 110.01% 82.65% 55.33% 25.23% 100.00%
EPS 5.67 3.03 7.33 6.11 1.74 0.49 -7.50 -
  QoQ % 87.13% -58.66% 19.97% 251.15% 255.10% 106.53% -
  Horiz. % -75.60% -40.40% -97.73% -81.47% -23.20% -6.53% 100.00%
DPS 0.97 0.00 3.88 0.97 0.97 0.00 3.88 -60.42%
  QoQ % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 0.00% 100.00% 25.00% 25.00% 0.00% 100.00%
NAPS 4.9407 4.9310 4.9116 4.7762 4.7469 4.7665 4.7568 2.57%
  QoQ % 0.20% 0.39% 2.83% 0.62% -0.41% 0.20% -
  Horiz. % 103.87% 103.66% 103.25% 100.41% 99.79% 100.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.0200 2.0500 2.0000 1.9800 1.9900 1.8800 1.7200 -
P/RPS 0.56 1.10 0.27 0.35 0.52 1.09 0.25 71.45%
  QoQ % -49.09% 307.41% -22.86% -32.69% -52.29% 336.00% -
  Horiz. % 224.00% 440.00% 108.00% 140.00% 208.00% 436.00% 100.00%
P/EPS 34.52 65.48 26.42 31.39 110.63 368.66 -22.23 -
  QoQ % -47.28% 147.84% -15.83% -71.63% -69.99% 1,758.39% -
  Horiz. % -155.29% -294.56% -118.85% -141.21% -497.66% -1,658.39% 100.00%
EY 2.90 1.53 3.79 3.19 0.90 0.27 -4.50 -
  QoQ % 89.54% -59.63% 18.81% 254.44% 233.33% 106.00% -
  Horiz. % -64.44% -34.00% -84.22% -70.89% -20.00% -6.00% 100.00%
DY 0.50 0.00 2.00 0.51 0.50 0.00 2.33 -64.26%
  QoQ % 0.00% 0.00% 292.16% 2.00% 0.00% 0.00% -
  Horiz. % 21.46% 0.00% 85.84% 21.89% 21.46% 0.00% 100.00%
P/NAPS 0.40 0.40 0.39 0.40 0.41 0.38 0.35 9.34%
  QoQ % 0.00% 2.56% -2.50% -2.44% 7.89% 8.57% -
  Horiz. % 114.29% 114.29% 111.43% 114.29% 117.14% 108.57% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 21/05/18 22/02/18 27/11/17 17/08/17 05/05/17 24/02/17 -
Price 2.1000 2.0400 2.0000 2.0000 1.9900 2.1000 1.8000 -
P/RPS 0.59 1.10 0.27 0.35 0.52 1.21 0.26 72.94%
  QoQ % -46.36% 307.41% -22.86% -32.69% -57.02% 365.38% -
  Horiz. % 226.92% 423.08% 103.85% 134.62% 200.00% 465.38% 100.00%
P/EPS 35.88 65.16 26.42 31.71 110.63 411.80 -23.26 -
  QoQ % -44.94% 146.63% -16.68% -71.34% -73.14% 1,870.42% -
  Horiz. % -154.26% -280.14% -113.59% -136.33% -475.62% -1,770.42% 100.00%
EY 2.79 1.53 3.79 3.15 0.90 0.24 -4.30 -
  QoQ % 82.35% -59.63% 20.32% 250.00% 275.00% 105.58% -
  Horiz. % -64.88% -35.58% -88.14% -73.26% -20.93% -5.58% 100.00%
DY 0.48 0.00 2.00 0.50 0.50 0.00 2.22 -64.08%
  QoQ % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.62% 0.00% 90.09% 22.52% 22.52% 0.00% 100.00%
P/NAPS 0.41 0.40 0.39 0.41 0.41 0.43 0.37 7.10%
  QoQ % 2.50% 2.56% -4.88% 0.00% -4.65% 16.22% -
  Horiz. % 110.81% 108.11% 105.41% 110.81% 110.81% 116.22% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
Partners & Brokers