Highlights

[WARISAN] QoQ Cumulative 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 -     49.69%    YoY -     38.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 226,646 112,901 496,976 376,670 233,150 121,070 490,784 -40.34%
  QoQ % 100.75% -77.28% 31.94% 61.56% 92.57% -75.33% -
  Horiz. % 46.18% 23.00% 101.26% 76.75% 47.51% 24.67% 100.00%
PBT -1,397 1,961 9,572 7,509 3,769 2,389 8,622 -
  QoQ % -171.24% -79.51% 27.47% 99.23% 57.76% -72.29% -
  Horiz. % -16.20% 22.74% 111.02% 87.09% 43.71% 27.71% 100.00%
Tax -2,562 -1,167 -2,570 -1,988 -363 -491 -4,054 -26.42%
  QoQ % -119.54% 54.59% -29.28% -447.66% 26.07% 87.89% -
  Horiz. % 63.20% 28.79% 63.39% 49.04% 8.95% 12.11% 100.00%
NP -3,959 794 7,002 5,521 3,406 1,898 4,568 -
  QoQ % -598.61% -88.66% 26.82% 62.10% 79.45% -58.45% -
  Horiz. % -86.67% 17.38% 153.28% 120.86% 74.56% 41.55% 100.00%
NP to SH -3,744 896 7,460 5,703 3,810 2,038 4,929 -
  QoQ % -517.86% -87.99% 30.81% 49.69% 86.95% -58.65% -
  Horiz. % -75.96% 18.18% 151.35% 115.70% 77.30% 41.35% 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 230,605 112,107 489,974 371,149 229,744 119,172 486,216 -39.27%
  QoQ % 105.70% -77.12% 32.02% 61.55% 92.78% -75.49% -
  Horiz. % 47.43% 23.06% 100.77% 76.33% 47.25% 24.51% 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 - - 2,604 651 651 - 2,604 -
  QoQ % 0.00% 0.00% 300.00% -0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 25.00% 25.00% 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 -1.13 % 0.27 % 2.23 % 1.71 % 1.15 % 0.62 % 1.49 % -
  QoQ % -518.52% -87.89% 30.41% 48.70% 85.48% -58.39% -
  Horiz. % -75.84% 18.12% 149.66% 114.77% 77.18% 41.61% 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 348.15 173.43 763.40 578.60 358.14 185.97 753.88 -40.34%
  QoQ % 100.74% -77.28% 31.94% 61.56% 92.58% -75.33% -
  Horiz. % 46.18% 23.00% 101.26% 76.75% 47.51% 24.67% 100.00%
EPS -5.75 1.38 11.46 8.76 5.85 3.13 7.57 -
  QoQ % -516.67% -87.96% 30.82% 49.74% 86.90% -58.65% -
  Horiz. % -75.96% 18.23% 151.39% 115.72% 77.28% 41.35% 100.00%
DPS 0.00 0.00 4.00 1.00 1.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 25.00% 25.00% 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 337.27 168.01 739.55 560.52 346.95 180.16 730.33 -40.34%
  QoQ % 100.74% -77.28% 31.94% 61.56% 92.58% -75.33% -
  Horiz. % 46.18% 23.00% 101.26% 76.75% 47.51% 24.67% 100.00%
EPS -5.57 1.33 11.10 8.49 5.67 3.03 7.33 -
  QoQ % -518.80% -88.02% 30.74% 49.74% 87.13% -58.66% -
  Horiz. % -75.99% 18.14% 151.43% 115.83% 77.35% 41.34% 100.00%
DPS 0.00 0.00 3.88 0.97 0.97 0.00 3.88 -
  QoQ % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 25.00% 25.00% 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 0.62 1.21 0.27 0.36 0.56 1.10 0.27 74.32%
  QoQ % -48.76% 348.15% -25.00% -35.71% -49.09% 307.41% -
  Horiz. % 229.63% 448.15% 100.00% 133.33% 207.41% 407.41% 100.00%
P/EPS -37.73 152.58 17.98 23.74 34.52 65.48 26.42 -
  QoQ % -124.73% 748.61% -24.26% -31.23% -47.28% 147.84% -
  Horiz. % -142.81% 577.52% 68.05% 89.86% 130.66% 247.84% 100.00%
EY -2.65 0.66 5.56 4.21 2.90 1.53 3.79 -
  QoQ % -501.52% -88.13% 32.07% 45.17% 89.54% -59.63% -
  Horiz. % -69.92% 17.41% 146.70% 111.08% 76.52% 40.37% 100.00%
DY 0.00 0.00 1.94 0.48 0.50 0.00 2.00 -
  QoQ % 0.00% 0.00% 304.17% -4.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.00% 24.00% 25.00% 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 0.61 1.29 0.29 0.36 0.59 1.10 0.27 72.44%
  QoQ % -52.71% 344.83% -19.44% -38.98% -46.36% 307.41% -
  Horiz. % 225.93% 477.78% 107.41% 133.33% 218.52% 407.41% 100.00%
P/EPS -36.86 162.02 19.02 23.51 35.88 65.16 26.42 -
  QoQ % -122.75% 751.84% -19.10% -34.48% -44.94% 146.63% -
  Horiz. % -139.52% 613.25% 71.99% 88.99% 135.81% 246.63% 100.00%
EY -2.71 0.62 5.26 4.25 2.79 1.53 3.79 -
  QoQ % -537.10% -88.21% 23.76% 52.33% 82.35% -59.63% -
  Horiz. % -71.50% 16.36% 138.79% 112.14% 73.61% 40.37% 100.00%
DY 0.00 0.00 1.83 0.49 0.48 0.00 2.00 -
  QoQ % 0.00% 0.00% 273.47% 2.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.50% 24.50% 24.00% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 

TOP ARTICLES

1. Thank you for your recommendations - Koon Yew Yin Koon Yew Yin's Blog
2. Budget 2020: Bandar Malaysia project in Sungai Besi will proceed save malaysia!!!
3. Dayang: My Rule for selling - Koon Yew Yin Koon Yew Yin's Blog
4. [TheStar] The Signing Ceremony of Bandar Malaysia will be held on next week after Budget 2020. KL Glory Fury
5. BUDGET 2020: THE PRIME BENEFICIARY IN SMALL CAP SPACE smartinvestment2030
6. MTAG - Higher TP - “Overweight” Call from Affin Hwang Capital Research on Electronics Manufacturing Services Stock Pick
7. Budget 2020 - Plantation - Major Beneficiary !!! Investhor's Mighty Hammer of Wisdom
8. AirAsia Group Bhd: A relook into AirAisa Group from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now ? TradeVSA - Case Study
Partners & Brokers